Stock 3266 SUNTY DEVELOPMENT CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sunty Development Co., LTD

Equities

3266

TW0003266003

Real Estate Development & Operations

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-06-02 pm EDT 		5-day change 1st Jan Change
28.05 TWD +10.00% Intraday chart for Sunty Development Co., LTD +19.11% +47.24%
May. 08 Sunty Development Co., LTD Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 25 Sunty 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 3,981 5,390 5,338 4,844 4,175 6,712
Enterprise Value (EV) 1 6,203 7,866 7,687 8,542 8,433 9,538
P/E ratio 37.7 x 25.9 x 37.9 x 55.7 x 20.8 x 9.87 x
Yield 4.42% 3.27% - - 4.22% 3.94%
Capitalization / Revenue 1.46 x 2.74 x 1.66 x 4.76 x 1.44 x 1.58 x
EV / Revenue 2.28 x 3.99 x 2.39 x 8.4 x 2.9 x 2.25 x
EV / EBITDA 41.2 x 31.1 x 41.5 x 165 x 39.8 x 12.4 x
EV / FCF -5.4 x 45.6 x 27 x -6.22 x -13.4 x 5.73 x
FCF Yield -18.5% 2.19% 3.7% -16.1% -7.48% 17.4%
Price to Book 0.77 x 1.04 x 1.04 x 0.93 x 0.77 x 1.12 x
Nbr of stocks (in thousands) 352,314 352,314 352,314 352,314 352,314 352,314
Reference price 2 11.30 15.30 15.15 13.75 11.85 19.05
Announcement Date 3/26/19 3/20/20 3/18/21 3/18/22 3/9/23 3/25/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,725 1,969 3,216 1,017 2,908 4,242
EBITDA 1 150.6 253 185.1 51.72 211.7 771.1
EBIT 1 123.3 228.4 160.2 26.85 186.1 745.9
Operating Margin 4.53% 11.6% 4.98% 2.64% 6.4% 17.58%
Earnings before Tax (EBT) 1 163.9 247.9 166.5 55.12 190.2 725.2
Net income 1 106.4 209.9 141.3 86.9 200.2 683.7
Net margin 3.9% 10.66% 4.39% 8.54% 6.89% 16.12%
EPS 2 0.3000 0.5900 0.4000 0.2466 0.5684 1.930
Free Cash Flow 1 -1,148 172.6 284.8 -1,374 -630.6 1,664
FCF margin -42.13% 8.77% 8.85% -135.09% -21.68% 39.23%
FCF Conversion (EBITDA) - 68.24% 153.84% - - 215.8%
FCF Conversion (Net income) - 82.25% 201.5% - - 243.38%
Dividend per Share 2 0.5000 0.5000 - - 0.5000 0.7500
Announcement Date 3/26/19 3/20/20 3/18/21 3/18/22 3/9/23 3/25/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,222 2,476 2,350 3,698 4,258 2,827
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 14.75 x 9.785 x 12.69 x 71.49 x 20.11 x 3.666 x
Free Cash Flow 1 -1,148 173 285 -1,374 -631 1,664
ROE (net income / shareholders' equity) 1.1% 4.2% 2.53% 0.73% 2.75% 10.9%
ROA (Net income/ Total Assets) 0.77% 1.33% 0.89% 0.14% 0.84% 3.4%
Assets 1 13,909 15,827 15,839 64,226 23,884 20,104
Book Value Per Share 2 14.60 14.70 14.60 14.90 15.50 17.00
Cash Flow per Share 2 1.450 0.9800 0.6300 1.410 1.450 3.090
Capex 1 0.13 0.83 0.5 - 1.8 0.38
Capex / Sales 0% 0.04% 0.02% - 0.06% 0.01%
Announcement Date 3/26/19 3/20/20 3/18/21 3/18/22 3/9/23 3/25/24
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.
SUNTY DEVELOPMENT CO., LTD Stock Sunty Development Co., LTD
+47.24% 306M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+7.86% 26.49B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+29.44% 26.34B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-11.96% 26.08B
DLF LIMITED Stock DLF Limited
+5.04% 25.89B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+35.87% 21.51B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+11.05% 21.25B
EMAAR PROPERTIES Stock Emaar Properties
-6.19% 18.07B
MACROTECH DEVELOPERS LIMITED Stock Macrotech Developers Limited
+27.38% 17.16B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+3.43% 16.78B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 3266 Stock
  4. Financials Sunty Development Co., LTD