YOLFTbeta
25

Crowell Development Corp

2528 · TW · Real Estate / Real Estate Services

17.50TWD+0.35 (+2.04%)

Price History

Full chart

Market Stats

Previous Close17.15
Open17.00
Day Range16.65 – 17.50
52-Week Range18.85 – 32.25
Volume343.20K
Market Cap9.65B
P/E (TTM)8.26
Forward P/E28.33
EPS2.33
Dividend Yield6.72%
Beta0.15
50-Day Avg19.96
200-Day Avg21.37

About

Crowell Development Corp. engages in the construction, leasing, and sale of commercial and residential buildings in Taiwan. It is also involved in the investment and development of parking lots; operation of playgrounds, amusement parks, sports stadiums, supermarkets, warehouses, restaurants, coffee shops, and hotels; manufacture and sale of building materials; sale and import and export of decoration and building materials; and department store sales business. The company was founded in 1985 and is based in Taoyuan City, Taiwan.

Company Details

  • SectorReal Estate
  • IndustryReal Estate Services
  • CEOMr. Yung-Ping Su
  • Employees47
  • HeadquartersNo. 747, Wenzhong Road, Taoyuan City, Taiwan, 330, Taiwan
  • Websitehttps://crowell.com.tw

Leadership

  • Mr. Yung-Ping SuChairman, President & GM

Financials

Income Statement

Currency: TWD2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue357.51M-81.30M45.80M172.99M42.13M415.79M363.36M10.19M51.95M447.00K1.87B348.91M135.55M127.70M65.08M218.45M1.36M1.17B3.19B1.73B1.85B5.33B12.28B
Growth (%)----43.67%+277.74%-75.65%+886.95%-12.61%-97.20%+409.87%-99.14%+417465.55%-81.31%-61.15%-5.79%-49.03%+235.65%-99.38%+86232.40%+171.83%-45.87%+7.00%+188.14%+130.30%
Cost of Revenue-------317.15M4.95M49.92M142.00K1.50B234.98M100.53M103.51M56.08M213.69M344.00K1.01B2.41B1.29B1.35B3.13B9.82B
Gross Profit-------46.21M5.24M2.04M305.00K371.11M113.94M35.02M24.19M9.00M4.76M1.02M165.98M785.12M443.60M499.81M2.21B2.46B
Gross Margin-------12.72%51.39%3.92%68.23%19.88%32.65%25.84%18.94%13.83%2.18%74.72%14.13%24.58%25.66%27.02%41.37%20.01%
Operating Expense-------39.11M28.43M30.99M35.74M105.20M62.19M51.92M38.82M40.78M51.64M70.31M370.07M214.33M127.54M187.53M544.72M541.65M
Operating Income-----37.81M27.71M7.10M-23.19M-28.95M-35.44M265.90M51.74M-16.90M-14.63M-31.78M-46.87M-69.30M-204.09M570.80M316.07M312.28M1.66B1.92B
Operating Margin-----89.75%6.67%1.95%-227.60%-55.73%-7928.41%14.25%14.83%-12.47%-11.46%-48.83%-21.46%-5091.55%-17.37%17.87%18.28%16.88%31.15%15.60%
EBITDA-------12.01M-44.08M-31.16M44.66M273.00M70.78M11.51M-9.05M-143.00M-58.84M-64.97M-198.69M575.63M320.63M326.65M1.70B1.92B
EBITDA Margin-------3.31%-432.65%-59.99%9991.95%14.63%20.29%8.49%-7.08%-219.73%-26.94%-4773.92%-16.91%18.02%18.54%17.66%31.85%15.65%
Net Income---70.66M---154.82M-60.42M-48.22M33.34M161.13M56.13M815.00K-19.49M-157.15M-70.03M-94.24M-210.46M490.15M238.39M241.60M1.30B1.53B
Net Income Margin---154.29%---42.61%-592.98%-92.83%7458.61%8.63%16.09%0.60%-15.26%-241.46%-32.06%-6924.47%-17.91%15.35%13.79%13.06%24.37%12.48%
Interest Expense000000034.84M13.50M16.46M17.81M9.90M4.69M4.71M7.48M11.65M5.90M853.00K6.18M6.57M20.48M13.89M25.90M76.23M
Interest Expense % of Total Revenue0.00%-0.00%0.00%0.00%0.00%0.00%9.59%132.49%31.69%3984.12%0.53%1.34%3.47%5.86%17.90%2.70%62.67%0.53%0.21%1.18%0.75%0.49%0.62%

Balance Sheet

Currency: TWD2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets4.18B3.29B3.13B2.97B2.40B2.09B1.76B1.52B1.43B1.61B2.09B1.65B1.53B1.80B1.83B1.79B6.27B8.80B12.29B16.55B19.21B21.43B28.59B22.46B
Total Liabilities3.31B2.94B2.98B2.72B2.02B1.74B1.45B513.02M493.06M724.88M1.13B364.39M209.60M500.74M545.80M509.98M3.78B5.85B8.55B12.32B14.04B16.14B21.49B14.57B
Total Equity869.07M351.30M146.62M238.96M367.04M337.91M297.79M996.62M936.20M887.97M956.05M1.28B1.32B1.30B1.28B1.28B2.49B2.95B3.74B4.23B5.16B5.29B7.10B7.89B
Cash78.06M96.39M69.61M6.30M6.48M11.71M7.24M62.69M4.43M7.89M33.44M347.21M343.44M136.57M221.28M116.32M193.57M1.01B135.87M452.69M270.88M61.49M1.60B1.21B
Total Debt-------477.00M462.10M444.10M719.60M207.19M186.21M382.37M466.94M454.91M3.34B4.97B6.19B9.82B10.12B11.86B15.03B10.98B
Net Debt-------414.31M457.67M436.21M686.16M-140.03M-157.23M245.80M245.65M338.59M3.15B3.96B6.06B9.36B9.85B11.80B13.43B9.76B

Cash Flow

Currency: TWD2005-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-231.97M-55.11M-74.16M-383.93M1.10B129.04M-298.97M-28.26M-590.94M-4.09B-1.53B-3.24B-3.31B-1.18B-1.81B-1.87B4.77B
Investing Cash Flow--12.12M9.72M-81.08M-195.37M-59.63M-58.90M20.67M348.41M809.00K184.36M120.76M4.94M2.78M-23.07M-297.89M-360.28M
Financing Cash Flow--176.52M-15.27M67.90M490.55M-586.99M-73.18M151.00M92.30M137.56M4.17B2.16B2.24B3.63B991.72M1.63B3.71B-4.82B
Capital Expenditure002.96M131.00K10.00K734.00K83.00K24.00K3.40M3.67M2.34M954.00K1.11M2.18M1.21M26.83M27.78M345.38M
Free Cash Flow-231.97M-58.07M-74.29M-383.94M1.10B128.95M-298.99M-28.26M-594.60M-4.10B-1.53B-3.24B-3.32B-1.18B-1.83B-1.90B4.42B
Dividends Paid-----36.13M36.13M24.21M---177.65M177.65M177.65M177.65M190.00M192.49M826.72M
FCF to OCF-100.00%105.37%100.18%100.00%99.93%99.94%100.01%100.00%100.62%100.06%100.06%100.03%100.07%100.10%101.49%101.49%92.76%
Dividend Paid to FCF-----3.30%28.02%-8.10%----11.60%-5.49%-5.36%-15.09%-10.37%-10.14%18.69%

Earnings

Report DateSep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Mar 30, 2016May 13, 2016Aug 15, 2016Nov 11, 2016Mar 31, 2017May 12, 2017Aug 14, 2017Nov 10, 2017Mar 20, 2018Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Nov 7, 2024Feb 12, 2025May 7, 2025Aug 7, 2025Nov 6, 2025
EPS Estimate---------------------------------------------0.04-0.101.110.671.63
EPS Actual-0.09-0.15-0.12-0.12-0.121.440.26-0.010.16-0.020.02-0.14-0.060.19-0.080.03-0.04-0.060.20-0.04-0.06-1.18-0.05-0.21-0.08-0.09-0.08-0.170.09-0.22-0.25-0.37-0.310.140.270.160.040.900.350.12-0.030.190.82-0.06-0.223.350.890.631.30
Surprise---------------------------------------------450.00%3450.00%-19.82%-5.97%-20.25%
Timing-------------Pre-marketAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hoursAfter-hoursPre-market----------------------Pre-marketAfter-hoursAfter-hoursPre-marketPre-market

Key Statistics & Ratios

Market Cap9.65B
Enterprise Value20.21B
Trailing P/E8.26
Forward P/E28.33
PEG Ratio0.00
Price / Sales1.11
Price / Book1.32
EPS2.33
Book Value15.02
Revenue (TTM)8.66B
Gross Profit (TTM)1.79B
EBITDA1.35B
Profit Margin12.37%
Operating Margin26.04%
Return on Equity14.65%
Return on Assets3.51%
Shares Outstanding501.40M
Shares Float192.38M
Beta0.15
Dividend Yield6.72%
Dividend Rate1.30
Payout Ratio55.09%

Dividends

20231×
0.50Apr 13, 2023
20221×
0.47Apr 14, 2022
20151×
0.19Jun 30, 2015
20141×
0.28Oct 6, 2014

Stock Splits

  • May 29, 2018609:571
  • Aug 12, 20101:5
  • Feb 27, 2006773:3125
  • Jul 23, 199921:20
  • Jul 24, 19986:5
  • Apr 26, 19976:5