Stock 4907 FU YU PROPERTY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Fu Yu Property Co., Ltd.

Equities

4907

TW0004907001

Real Estate Development & Operations

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
72.7 TWD +1.25% Intraday chart for Fu Yu Property Co., Ltd. +16.88% +81.75%
Mar. 20 Fu Yu Property Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Fu Yu Property Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,676 3,284 3,249 2,906 3,054 4,726
Enterprise Value (EV) 1 4,141 7,117 7,351 6,567 9,037 10,107
P/E ratio 6.45 x 20.7 x 23 x 14.1 x 270 x 17.9 x
Yield 6.62% 4.32% 4.36% 5.28% 4.64% -
Capitalization / Revenue 1.47 x 2.17 x 1.97 x 1.95 x 9.27 x 1.39 x
EV / Revenue 2.27 x 4.71 x 4.47 x 4.4 x 27.4 x 2.97 x
EV / EBITDA 9.1 x 33.5 x 40.3 x 24.8 x 486 x 31.1 x
EV / FCF -5.29 x -3.23 x -51.5 x 11.7 x -4.16 x 14.8 x
FCF Yield -18.9% -31% -1.94% 8.58% -24% 6.75%
Price to Book 1.37 x 1.7 x 1.68 x 1.45 x 1.64 x 2.39 x
Nbr of stocks (in thousands) 118,146 118,146 118,146 118,146 118,146 118,146
Reference price 2 22.65 27.80 27.50 24.60 25.85 40.00
Announcement Date 4/1/19 3/31/20 3/30/21 3/23/22 5/26/23 3/20/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,826 1,510 1,645 1,493 329.3 3,401
EBITDA 1 455.2 212.1 182.5 264.8 18.6 325.2
EBIT 1 453.4 211 181.3 263.8 17.7 324.8
Operating Margin 24.83% 13.97% 11.02% 17.67% 5.38% 9.55%
Earnings before Tax (EBT) 1 441.6 203.5 180.5 260.1 14.4 328.5
Net income 1 415.3 159 141.3 206.7 11.3 264.4
Net margin 22.74% 10.53% 8.59% 13.85% 3.43% 7.77%
EPS 2 3.510 1.340 1.196 1.749 0.0957 2.238
Free Cash Flow 1 -783.2 -2,205 -142.7 563.5 -2,173 682.3
FCF margin -42.88% -146.03% -8.68% 37.75% -660% 20.06%
FCF Conversion (EBITDA) - - - 212.79% - 209.77%
FCF Conversion (Net income) - - - 272.63% - 258.06%
Dividend per Share 2 1.500 1.200 1.200 1.300 1.200 -
Announcement Date 4/1/19 3/31/20 3/30/21 3/23/22 5/26/23 3/20/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,465 3,832 4,102 3,660 5,983 5,381
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.219 x 18.07 x 22.47 x 13.82 x 321.7 x 16.55 x
Free Cash Flow 1 -783 -2,205 -143 563 -2,173 682
ROE (net income / shareholders' equity) 22.7% 8.18% 7.3% 10.5% 0.59% 13.8%
ROA (Net income/ Total Assets) 7.66% 2.32% 1.53% 2.11% 0.12% 2.03%
Assets 1 5,422 6,859 9,238 9,791 9,130 13,046
Book Value Per Share 2 16.50 16.40 16.40 16.90 15.70 16.80
Cash Flow per Share 2 4.720 1.820 1.100 2.970 1.720 2.720
Capex 1 2.44 0.09 - - 0.31 0.72
Capex / Sales 0.13% 0.01% - - 0.09% 0.02%
Announcement Date 4/1/19 3/31/20 3/30/21 3/23/22 5/26/23 3/20/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
FU YU PROPERTY CO., LTD. Stock Fu Yu Property Co., Ltd.
+81.75% 264M
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-29.16% 11.18B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+7.58% 10.76B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.56% 7.52B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+3.05% 6.33B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+15.37% 3.59B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-4.29% 3.56B
TRICON RESIDENTIAL INC. Stock Tricon Residential Inc.
+27.82% 3.33B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 4907 Stock
  4. Financials Fu Yu Property Co., Ltd.