FARGLORY LAND DEVELOPMENT CO., LTD. Financials Farglory Land Development Co., Ltd.
Equities
5522
TW0005522007
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 88.6 TWD | +4.85% |
|
+8.45% | +55.99% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 44,004 | 48,303 | 44,395 | 44,395 | 69,249 | - |
| Enterprise Value (EV) 1 | 44,004 | 48,303 | 44,395 | 44,395 | 69,249 | 69,249 |
| P/E ratio | - | - | - | 12 x | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.64 x | - | - | - | 2.89 x | 2.23 x |
| EV / Revenue | 1.64 x | - | - | - | 2.89 x | 2.23 x |
| EV / EBITDA | 8.33 x | - | - | - | 9.36 x | 9.49 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.05 x | 1.09 x | 0.99 x | - | - | - |
| Nbr of stocks (in thousands) | 781,596 | 781,596 | 781,596 | 781,596 | 781,596 | - |
| Reference price 2 | 56.30 | 61.80 | 56.80 | 56.80 | 88.60 | 88.60 |
| Announcement Date | 3/29/21 | 3/28/22 | 3/15/23 | 3/15/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 26,846 | - | 23,984 | 31,000 |
| EBITDA 1 | - | 5,279 | - | 7,400 | 7,300 |
| EBIT 1 | 4,197 | 5,100 | - | 4,868 | 6,530 |
| Operating Margin | - | 19% | - | 20.3% | 21.06% |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | - | - | 3,718 | - | - |
| Net margin | - | - | - | - | - |
| EPS | - | - | 4.750 | - | - |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/31/20 | 3/29/21 | 3/15/24 | - | - |
1TWD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,314 | 5,555 | 6,575 | 8,585 | 5,500 | 3,500 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 687.1 | 1,139 | 1,348 | 1,760 | 1,128 | 735 |
| Operating Margin | 20.73% | 20.5% | 20.5% | 20.5% | 20.51% | 21% |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/14/24 | - | - | - | - | - |
1TWD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 9.2% | - | - | - | 8.54% | 10.8% |
| ROA (Net income/ Total Assets) | 4.29% | - | - | - | 3.42% | 4.32% |
| Assets | - | - | - | - | - | - |
| Book Value Per Share | 53.40 | 56.80 | 57.30 | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | 52.1 | - | - | - | 601 | 60 |
| Capex / Sales | 0.19% | - | - | - | 2.51% | 0.19% |
| Announcement Date | 3/29/21 | 3/28/22 | 3/15/23 | 3/15/24 | - | - |
1TWD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
88.6
TWD
Average target price
115
TWD
Spread / Average Target
+29.80%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +55.99% | 2.13B | |
| -10.83% | 26.36B | |
| +1.43% | 25.9B | |
| +12.29% | 24.19B | |
| +35.85% | 21.26B | |
| +7.12% | 20.63B | |
| -3.28% | 18.43B | |
| +3.23% | 16.74B | |
| +34.62% | 16.42B | |
| +1.04% | 15.04B |
- Stock Market
- Equities
- 5522 Stock
- Financials Farglory Land Development Co., Ltd.
