Stock 2548 HUAKU DEVELOPMENT CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Huaku Development Co., Ltd.

Equities

2548

TW0002548005

Real Estate Development & Operations

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-05-06 pm EDT 		5-day change 1st Jan Change
162 TWD -5.81% Intraday chart for Huaku Development Co., Ltd. -2.41% +68.22%
Apr. 26 Huaku Development Co., Ltd. Announces Acquisition of Land in Beitun District, Taichung City CI
Feb. 29 Huaku Development Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 18,839 25,617 24,289 25,285 24,621 26,640
Enterprise Value (EV) 1 34,614 37,242 36,591 40,409 37,702 41,368
P/E ratio 21.9 x 8.19 x 8.78 x 8.7 x 8.37 x 7.48 x
Yield 7.34% 8.1% 7.97% 8.21% 8.43% -
Capitalization / Revenue 4.06 x 1.29 x 2.14 x 1.87 x 1.66 x 1.69 x
EV / Revenue 7.46 x 1.88 x 3.23 x 2.98 x 2.54 x 2.62 x
EV / EBITDA 44.6 x 9.82 x 11.7 x 11.3 x 10.1 x 9.45 x
EV / FCF -7.33 x 7.4 x 222 x -20.3 x 11.9 x -46.1 x
FCF Yield -13.6% 13.5% 0.45% -4.93% 8.43% -2.17%
Price to Book 1.26 x 1.54 x 1.4 x 1.38 x 1.28 x 1.28 x
Nbr of stocks (in thousands) 276,639 276,639 276,639 276,639 276,639 276,639
Reference price 2 68.10 92.60 87.80 91.40 89.00 96.30
Announcement Date 3/15/19 3/17/20 3/12/21 3/9/22 2/24/23 2/29/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4,638 19,820 11,338 13,547 14,853 15,805
EBITDA 1 775.7 3,794 3,141 3,563 3,751 4,379
EBIT 1 757.1 3,766 3,112 3,533 3,721 4,350
Operating Margin 16.32% 19% 27.45% 26.08% 25.05% 27.53%
Earnings before Tax (EBT) 1 1,052 3,841 3,195 3,580 3,708 4,288
Net income 1 863.5 3,141 2,780 2,920 2,957 3,582
Net margin 18.62% 15.85% 24.52% 21.56% 19.91% 22.66%
EPS 2 3.110 11.30 10.00 10.50 10.63 12.87
Free Cash Flow 1 -4,720 5,031 165.1 -1,990 3,178 -897.9
FCF margin -101.78% 25.38% 1.46% -14.69% 21.39% -5.68%
FCF Conversion (EBITDA) - 132.59% 5.26% - 84.72% -
FCF Conversion (Net income) - 160.18% 5.94% - 107.45% -
Dividend per Share 2 5.000 7.500 7.000 7.500 7.500 -
Announcement Date 3/15/19 3/17/20 3/12/21 3/9/22 2/24/23 2/29/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3
Net sales 1 5,647 - 384 4,714 1,606 2,885
EBITDA - - - - - -
EBIT 1 1,405 - -36.23 1,488 458.3 673.2
Operating Margin 24.87% - -9.44% 31.57% 28.55% 23.33%
Earnings before Tax (EBT) 1 1,412 - -65.41 1,458 433.1 667.4
Net income 1 1,153 269.3 -57.46 1,185 303 620.4
Net margin 20.41% - -14.97% 25.14% 18.87% 21.51%
EPS 2 4.160 0.9700 -0.2000 4.270 1.100 2.240
Dividend per Share - - - - - -
Announcement Date 11/8/21 11/8/22 2/24/23 4/15/23 8/7/23 11/3/23
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 15,775 11,625 12,303 15,124 13,081 14,727
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 20.34 x 3.064 x 3.917 x 4.245 x 3.488 x 3.363 x
Free Cash Flow 1 -4,720 5,031 165 -1,990 3,178 -898
ROE (net income / shareholders' equity) 5.62% 19.7% 16.1% 16.2% 15.6% 17.8%
ROA (Net income/ Total Assets) 1.26% 6.1% 5.38% 5.6% 5.52% 6.39%
Assets 1 68,726 51,491 51,716 52,116 53,531 56,087
Book Value Per Share 2 54.00 60.30 62.90 66.40 69.70 75.10
Cash Flow per Share 2 5.480 4.470 1.850 8.650 6.140 5.470
Capex 1 2.02 0.77 3.31 11.5 11.7 1.78
Capex / Sales 0.04% 0% 0.03% 0.08% 0.08% 0.01%
Announcement Date 3/15/19 3/17/20 3/12/21 3/9/22 2/24/23 2/29/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
HUAKU DEVELOPMENT CO., LTD. Stock Huaku Development Co., Ltd.
+68.22% 1.47B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-10.54% 27.77B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+8.39% 27.05B
DLF LIMITED Stock DLF Limited
+17.83% 26.3B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+48.71% 23.85B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+8.43% 20.92B
EMAAR PROPERTIES Stock Emaar Properties
+1.01% 19.13B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.28% 16.64B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-12.37% 15.27B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED Stock Henderson Land Development Company Limited
+1.46% 15.05B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 2548 Stock
  4. Financials Huaku Development Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW