Stock 1436 HUA YU LIEN DEVELOPMENT CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hua Yu Lien Development Co., Ltd

Equities

1436

TW0001436004

Real Estate Development & Operations

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-05-21 pm EDT 		5-day change 1st Jan Change
135.5 TWD +1.50% Intraday chart for Hua Yu Lien Development Co., Ltd +2.65% +63.45%
May. 10 Hua Yu Lien Development Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
May. 10 Hua Yu Lien Development Co., Ltd Announces Contracts for the New Construction of Lot 390, Dashan Section, South District, Tainan City CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,917 3,801 3,648 5,169 5,440 8,122
Enterprise Value (EV) 1 6,762 9,036 10,848 13,853 12,895 16,985
P/E ratio 8.17 x 16.2 x 21.4 x 13.8 x 11.5 x 11.7 x
Yield 5.46% 6.29% 5.24% 7.71% 9.13% 7.26%
Capitalization / Revenue 1.11 x 1.83 x 2.24 x 2 x 1.38 x 4.99 x
EV / Revenue 2.58 x 4.36 x 6.65 x 5.37 x 3.27 x 10.4 x
EV / EBITDA 14.4 x 24.3 x 37.4 x 24.9 x 14.6 x 15.3 x
EV / FCF 3.23 x -6.32 x -6.09 x -7.57 x 8.68 x -10.5 x
FCF Yield 31% -15.8% -16.4% -13.2% 11.5% -9.52%
Price to Book 1.11 x 1.41 x 1.35 x 1.71 x 1.66 x 2.13 x
Nbr of stocks (in thousands) 95,634 95,634 95,634 95,718 96,622 97,974
Reference price 2 30.50 39.75 38.15 54.00 56.30 82.90
Announcement Date 3/25/19 3/23/20 3/23/21 3/24/22 3/16/23 3/14/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,621 2,075 1,632 2,579 3,940 1,628
EBITDA 1 469.7 372.3 290.1 555.7 881.8 1,113
EBIT 1 459.7 358.4 272.9 537 863 1,094
Operating Margin 17.54% 17.27% 16.72% 20.82% 21.9% 67.19%
Earnings before Tax (EBT) 1 400.1 281.8 190.7 488.5 793.5 1,024
Net income 1 357.4 234.7 179.6 486.4 630.6 945.9
Net margin 13.63% 11.31% 11.01% 18.86% 16.01% 58.09%
EPS 2 3.733 2.450 1.786 3.917 4.879 7.114
Free Cash Flow 1 2,095 -1,429 -1,783 -1,830 1,485 -1,616
FCF margin 79.92% -68.88% -109.23% -70.96% 37.71% -99.25%
FCF Conversion (EBITDA) 446.05% - - - 168.45% -
FCF Conversion (Net income) 586.23% - - - 235.55% -
Dividend per Share 2 1.667 2.500 2.000 4.162 5.139 6.017
Announcement Date 3/25/19 3/23/20 3/23/21 3/24/22 3/16/23 3/14/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,845 5,235 7,199 8,684 7,455 8,863
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 8.187 x 14.06 x 24.82 x 15.63 x 8.454 x 7.965 x
Free Cash Flow 1 2,095 -1,429 -1,783 -1,830 1,485 -1,616
ROE (net income / shareholders' equity) 14.1% 8.83% 6.65% 17% 20% 26.1%
ROA (Net income/ Total Assets) 3.8% 2.54% 1.6% 2.65% 4.03% 4.86%
Assets 1 9,399 9,224 11,202 18,380 15,632 19,447
Book Value Per Share 2 27.40 28.20 28.30 31.60 33.90 39.00
Cash Flow per Share 2 6.470 3.320 4.040 5.540 9.390 6.630
Capex 1 1.09 1.59 13.2 6.68 2.11 1.09
Capex / Sales 0.04% 0.08% 0.81% 0.26% 0.05% 0.07%
Announcement Date 3/25/19 3/23/20 3/23/21 3/24/22 3/16/23 3/14/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
HUA YU LIEN DEVELOPMENT CO., LTD Stock Hua Yu Lien Development Co., Ltd
+63.45% 427M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+12.86% 29.5B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-6.16% 27.93B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+22.93% 25.35B
DLF LIMITED Stock DLF Limited
+16.61% 25.19B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+16.42% 22.63B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+32.45% 21.24B
EMAAR PROPERTIES Stock Emaar Properties
-0.13% 19.35B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+13.94% 18.49B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED Stock Henderson Land Development Company Limited
+8.73% 16.62B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 1436 Stock
  4. Financials Hua Yu Lien Development Co., Ltd