Stock 5455 SHENG YI DEVELOPMENT CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sheng Yi Development Co.,Ltd

Equities

5455

TW0005455000

Homebuilding

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
66.5 TWD -0.60% Intraday chart for Sheng Yi Development Co.,Ltd +4.07% +85.75%
Mar. 21 Sheng Yi Development Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Sheng Yi Development 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 1,441 1,864 989.1 1,903 1,831 2,345
Enterprise Value (EV) 1 2,205 1,339 653.8 2,577 3,624 3,415
P/E ratio 15.1 x 9.16 x -72 x -312 x 30.6 x 14.1 x
Yield - - - - - -
Capitalization / Revenue 1.8 x 0.68 x 500 x 30.2 x 3.05 x 1.45 x
EV / Revenue 2.75 x 0.49 x 331 x 40.9 x 6.04 x 2.11 x
EV / EBITDA 24.2 x 6.62 x -34.6 x -270 x 63.8 x 18.7 x
EV / FCF -2.45 x 1.06 x -3.48 x -2.55 x -3.17 x 5.18 x
FCF Yield -40.8% 94% -28.7% -39.2% -31.6% 19.3%
Price to Book 4.16 x 3.38 x 1.84 x 3.5 x 3.08 x 3.06 x
Nbr of stocks (in thousands) 65,502 65,502 65,502 65,502 65,502 65,502
Reference price 2 22.00 28.45 15.10 29.05 27.95 35.80
Announcement Date 3/29/19 3/30/20 3/30/21 3/29/22 3/30/23 3/21/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 801.7 2,757 1.978 62.93 599.5 1,616
EBITDA 1 91.3 202.1 -18.9 -9.528 56.81 182.6
EBIT 1 91.26 202 -19.22 -9.848 56.51 182.3
Operating Margin 11.38% 7.33% -971.49% -15.65% 9.43% 11.28%
Earnings before Tax (EBT) 1 95.52 203.4 -13.74 -6.096 59.73 166.2
Net income 1 95.52 203.4 -13.74 -6.096 59.73 166.2
Net margin 11.91% 7.38% -694.89% -9.69% 9.96% 10.28%
EPS 2 1.458 3.105 -0.2098 -0.0931 0.9119 2.537
Free Cash Flow 1 -900.1 1,258 -187.9 -1,011 -1,143 658.9
FCF margin -112.28% 45.65% -9,496.97% -1,607.28% -190.71% 40.76%
FCF Conversion (EBITDA) - 622.48% - - - 360.81%
FCF Conversion (Net income) - 618.71% - - - 396.48%
Dividend per Share - - - - - -
Announcement Date 3/29/19 3/30/20 3/30/21 3/29/22 3/30/23 3/21/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 764 - - 674 1,793 1,070
Net Cash position 1 - 525 335 - - -
Leverage (Debt/EBITDA) 8.373 x - - -70.76 x 31.56 x 5.861 x
Free Cash Flow 1 -900 1,258 -188 -1,011 -1,143 659
ROE (net income / shareholders' equity) 32% 45.3% -2.53% -1.13% 10.5% 24.4%
ROA (Net income/ Total Assets) 4.38% 10.4% -1.84% -0.42% 1.25% 2.56%
Assets 1 2,179 1,959 748.8 1,454 4,797 6,482
Book Value Per Share 2 5.280 8.430 8.180 8.290 9.070 11.70
Cash Flow per Share 2 1.400 8.030 5.130 1.560 1.500 5.090
Capex - - - 0.1 - -
Capex / Sales - - - 0.16% - -
Announcement Date 3/29/19 3/30/20 3/30/21 3/29/22 3/30/23 3/21/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Homebuilding

1st Jan change Capi.
SHENG YI DEVELOPMENT CO.,LTD Stock Sheng Yi Development Co.,Ltd
+85.75% 135M
DR HORTON Stock DR Horton
-2.30% 48.9B
PULTEGROUP, INC. Stock PulteGroup, Inc.
+13.00% 24.53B
DAIWA HOUSE INDUSTRY CO., LTD. Stock Daiwa House Industry Co., Ltd.
+3.86% 18.57B
SEKISUI HOUSE, LTD. Stock Sekisui House, Ltd.
+17.08% 15.54B
TOLL BROTHERS, INC. Stock Toll Brothers, Inc.
+20.27% 12.88B
SUMITOMO FORESTRY CO., LTD. Stock Sumitomo Forestry Co., Ltd.
+27.53% 7.17B
THE BERKELEY GROUP HOLDINGS PLC Stock The Berkeley Group Holdings plc
+7.51% 6.69B
TAYLOR WIMPEY PLC Stock Taylor Wimpey plc
-5.34% 6.18B
SEKISUI CHEMICAL CO., LTD. Stock Sekisui Chemical Co., Ltd.
+9.69% 6.14B
Other Homebuilding
  1. Stock Market
  2. Equities
  3. 5455 Stock
  4. Financials Sheng Yi Development Co.,Ltd