Farglory Land Development Co Ltd

5522 · TW · Real Estate / Real Estate - Development

57.90TWD+0.10 (+0.17%)

Price History

Full chart

Market Stats

Previous Close57.80

Open56.90

Day Range56.00 – 59.00

52-Week Range48.83 – 77.45

Volume1.51M

Market Cap47.29B

P/E (TTM)6.04

Forward P/E5.91

EPS10.02

Dividend Yield3.31%

Beta-0.03

50-Day Avg62.93

200-Day Avg68.30

About

Farglory Land Development Co., Ltd., together with its subsidiary, Farglory Construction Co., Ltd., develops real estate properties in Taiwan. The company operates through two segments, Land and Construction. It sells and leases commercial buildings and public housing constructed by commissioned construction contractors; and contracts building, civil, and hydraulic engineering projects. The company was formerly known as Metropolitan Construction Co., Ltd. and changed its name to Farglory Land Development Co., Ltd. in December 2005. Farglory Land Development Co., Ltd. was incorporated in 1978 and is based in Taipei, Taiwan.

Company Details

SectorReal Estate
IndustryReal Estate - Development
CEOYao Tang Wang
Employees0
HeadquartersNo. 200, Keelung Road, Taipei, Taiwan, Taiwan
Websitehttps://www.farglory-land.com.tw

Leadership

Yao Tang WangPresident
Mr. Hong-Zhang HsuSenior Manager, CFO & Representative Director

Financials

Income Statement

Currency: TWD	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: TWD	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	8.53B	11.55B	8.76B	13.77B	13.09B	20.98B	16.97B	17.97B	20.27B	20.06B	20.22B	18.34B	25.12B	17.82B	27.20B	27.72B	18.63B	24.24B	20.67B	26.85B	33.14B	26.58B	21.84B	22.40B	31.15B
Growth (%)	-	+35.37%	-24.17%	+57.25%	-4.98%	+60.34%	-19.13%	+5.91%	+12.81%	-1.06%	+0.79%	-9.30%	+36.97%	-29.04%	+52.58%	+1.92%	-32.77%	+30.09%	-14.72%	+29.86%	+23.44%	-19.78%	-17.83%	+2.54%	+39.08%
Cost of Revenue	-	-	-	-	-	16.16B	11.14B	11.26B	11.48B	11.52B	11.94B	10.73B	15.26B	11.03B	17.94B	19.70B	14.41B	19.20B	14.74B	19.67B	21.98B	17.34B	15.27B	15.31B	20.51B
Gross Profit	-	-	-	-	-	4.83B	5.83B	6.72B	8.80B	8.54B	8.28B	7.61B	9.86B	6.80B	9.25B	8.02B	4.22B	5.04B	5.93B	7.18B	11.16B	9.24B	6.57B	7.09B	10.65B
Gross Margin	-	-	-	-	-	22.99%	34.38%	37.37%	43.38%	42.57%	40.94%	41.48%	39.26%	38.13%	34.03%	28.94%	22.65%	20.80%	28.70%	26.73%	33.69%	34.76%	30.10%	31.64%	34.17%
Operating Expense	-	-	-	-	-	1.39B	1.31B	1.55B	1.64B	1.60B	1.53B	1.40B	1.96B	935.62M	1.87B	2.54B	1.72B	1.85B	1.67B	2.00B	2.96B	2.05B	1.88B	2.26B	2.93B
Operating Income	1.85B	1.15B	475.33M	648.73M	1.60B	3.44B	4.53B	5.16B	7.16B	6.94B	6.75B	6.21B	7.91B	5.86B	7.38B	5.48B	2.50B	3.19B	4.27B	5.17B	8.20B	7.19B	4.70B	4.83B	7.71B
Operating Margin	21.66%	10.00%	5.43%	4.71%	12.22%	16.38%	26.68%	28.73%	35.30%	34.61%	33.39%	33.85%	31.48%	32.88%	27.15%	19.79%	13.42%	13.15%	20.65%	19.27%	24.75%	27.05%	21.51%	21.56%	24.76%
EBITDA	-	-	-	-	-	4.16B	5.13B	4.65B	7.42B	7.68B	7.10B	5.13B	7.88B	5.77B	8.33B	3.50B	2.55B	3.40B	4.44B	5.35B	8.42B	7.43B	4.89B	4.75B	7.96B
EBITDA Margin	-	-	-	-	-	19.83%	30.20%	25.87%	36.60%	38.26%	35.11%	27.98%	31.36%	32.39%	30.64%	12.63%	13.69%	14.03%	21.50%	19.94%	25.40%	27.95%	22.38%	21.21%	25.56%
Net Income	1.28B	628.54M	381.76M	503.17M	1.32B	3.48B	4.43B	4.21B	6.37B	6.69B	5.89B	4.81B	6.69B	5.01B	6.47B	3.50B	2.01B	2.00B	3.14B	3.84B	6.08B	5.51B	3.72B	3.37B	5.83B
Net Income Margin	15.04%	5.44%	4.36%	3.65%	10.06%	16.59%	26.12%	23.44%	31.42%	33.37%	29.15%	26.22%	26.65%	28.09%	23.78%	12.64%	10.78%	8.26%	15.18%	14.29%	18.35%	20.71%	17.02%	15.06%	18.70%
Interest Expense	0	0	0	0	0	102.96M	109.92M	169.86M	107.15M	709.00K	103.21M	208.31M	132.77M	98.39M	283.69M	366.53M	286.07M	231.08M	348.30M	257.48M	251.40M	246.09M	116.22M	77.14M	112.96M
Interest Expense % of Total Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.49%	0.65%	0.95%	0.53%	0.00%	0.51%	1.14%	0.53%	0.55%	1.04%	1.32%	1.54%	0.95%	1.68%	0.96%	0.76%	0.93%	0.53%	0.34%	0.36%

Balance Sheet

Currency: TWD	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: TWD	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	33.39B	31.35B	26.80B	30.70B	28.25B	32.32B	36.35B	49.43B	49.92B	43.63B	62.15B	74.84B	85.03B	95.87B	97.81B	88.79B	86.64B	77.33B	86.95B	91.66B	95.12B	95.58B	96.14B	103.34B	109.26B
Total Liabilities	24.55B	22.54B	17.62B	21.15B	17.98B	18.12B	19.81B	30.66B	26.53B	17.91B	29.84B	41.23B	48.41B	56.24B	54.21B	45.22B	44.26B	36.30B	45.32B	49.94B	50.76B	50.78B	50.67B	56.98B	58.76B
Total Equity	8.84B	8.80B	9.17B	9.54B	10.26B	14.19B	16.52B	18.76B	23.37B	25.71B	31.73B	33.03B	35.60B	39.62B	43.59B	43.56B	42.36B	41.02B	41.62B	41.73B	44.36B	44.81B	45.47B	46.36B	50.50B
Cash	435.18M	275.63M	529.76M	583.94M	344.52M	612.10M	981.27M	528.93M	714.03M	779.36M	973.59M	759.07M	409.16M	2.37B	2.15B	3.20B	8.00B	4.12B	9.17B	8.87B	12.55B	10.45B	6.02B	4.36B	11.42B
Total Debt	-	-	-	-	-	6.91B	9.87B	15.89B	10.95B	6.14B	17.72B	26.10B	28.94B	30.98B	34.01B	29.95B	30.74B	23.78B	28.95B	30.36B	30.75B	33.79B	33.62B	37.40B	37.39B
Net Debt	-	-	-	-	-	6.30B	8.89B	15.36B	10.24B	5.36B	16.75B	25.34B	28.53B	28.61B	31.86B	26.74B	22.73B	19.66B	19.78B	21.49B	18.21B	23.34B	27.60B	33.04B	25.97B

Cash Flow

Currency: TWD	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: TWD	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	-	-	-	-	-	5.99B	-1.57B	-5.05B	6.16B	9.81B	-6.13B	-1.32B	-722.96M	-6.85B	1.69B	7.73B	306.34M	6.83B	3.97B	2.39B	8.08B	699.44M	1.63B	-3.32B	7.85B
Investing Cash Flow	-	-	-	-	-	-645.88M	188.97M	109.39M	193.09M	-637.02M	-4.85B	-3.57B	-1.82B	-6.03B	370.72M	126.86M	6.80B	-1.04B	-1.20B	-834.22M	1.20B	-523.63M	-2.95B	1.33B	-585.71M
Financing Cash Flow	-	-	-	-	-	-5.07B	1.75B	4.48B	-6.17B	-9.10B	11.18B	4.97B	2.18B	14.76B	-2.23B	-6.76B	-2.31B	-9.68B	2.28B	-1.85B	-5.61B	-2.27B	-3.12B	333.30M	-1.65B
Capital Expenditure	0	0	0	0	0	6.67M	4.99M	6.24M	2.56M	4.28M	382.57M	3.20B	567.37M	1.48B	4.04M	2.71M	4.08M	1.99M	81.14M	210.51M	113.85M	114.33M	81.11M	90.45M	17.87M
Free Cash Flow	-	-	-	-	-	5.98B	-1.58B	-5.05B	6.16B	9.80B	-6.52B	-4.52B	-1.29B	-8.32B	1.68B	7.72B	302.26M	6.83B	3.89B	2.18B	7.97B	585.11M	1.55B	-3.41B	7.83B
Dividends Paid	-	-	-	-	-	665.69M	2.13B	2.78B	1.77B	4.24B	4.63B	3.70B	2.70B	1.25B	3.18B	2.93B	3.18B	2.09B	2.42B	3.60B	3.52B	5.08B	3.13B	2.74B	1.64B
FCF to OCF	-	-	-	-	-	99.89%	100.32%	100.12%	99.96%	99.96%	106.24%	342.01%	178.48%	121.55%	99.76%	99.96%	98.67%	99.97%	97.96%	91.19%	98.59%	83.65%	95.03%	102.72%	99.77%
Dividend Paid to FCF	-	-	-	-	-	11.13%	-134.80%	-55.05%	28.66%	43.23%	-71.04%	-81.95%	-209.25%	-15.06%	188.63%	37.88%	1050.90%	30.61%	62.14%	165.44%	44.13%	868.28%	201.58%	-80.13%	20.96%

Earnings

Report Date	Oct 30, 2006	Mar 20, 2007	Jul 20, 2007	Oct 16, 2007	Apr 30, 2008	Sep 3, 2008	Oct 31, 2008	Feb 25, 2009	Apr 29, 2009	Sep 2, 2009	Oct 29, 2009	Mar 3, 2010	Apr 6, 2010	Jul 30, 2010	Oct 15, 2010	Mar 2, 2011	May 3, 2011	Aug 31, 2011	Nov 30, 2011	Feb 29, 2012	Apr 30, 2012	Aug 29, 2012	Oct 30, 2012	Mar 29, 2013	May 29, 2013	Aug 14, 2013	Nov 13, 2013	Feb 26, 2014	May 13, 2014	Aug 14, 2014	Nov 14, 2014	Mar 31, 2015	May 18, 2015	Aug 13, 2015	Nov 12, 2015	Mar 31, 2016	May 16, 2016	Aug 14, 2016	Nov 14, 2016	May 13, 2017	Aug 9, 2017	Nov 14, 2017	Mar 30, 2018	May 15, 2018	Aug 14, 2018	Nov 14, 2018	Mar 28, 2019	May 23, 2019	Aug 23, 2019	Nov 23, 2019	Mar 31, 2020	May 13, 2020	Aug 12, 2020	Nov 11, 2020	Mar 29, 2021	May 12, 2021	Aug 13, 2021	Nov 12, 2021	Mar 22, 2022	May 10, 2022	Aug 11, 2022	Oct 27, 2022	Mar 14, 2023	May 12, 2023	Aug 8, 2023	May 14, 2024	Aug 14, 2024	Nov 14, 2024	Mar 14, 2025	Mar 13, 2026	Mar 31, 2026	Aug 14, 2026
EPS Estimate	1.07	2.49	0.84	1.28	1.34	-	2.33	-	1.13	-	1.94	-	3.41	2.49	1.07	-	1.95	2.18	-	-	1.78	-	1.84	1.13	-	3.21	1.39	-	1.64	1.11	1.61	2.15	3.30	2.42	1.35	1.75	0.82	1.40	-	0.60	1.50	0.90	0.68	-	-	-	-	-	-	-	0.96	0.67	0.57	0.74	1.38	0.81	1.17	2.16	1.80	-	-	-	-	-	-	0.67	1.20	1.41	1.83	5.47	1.42	0.61
EPS Actual	0.90	2.47	0.69	0.92	1.05	1.35	2.07	1.27	1.39	0.60	2.69	4.30	4.31	3.50	1.44	1.00	1.91	1.78	1.80	2.09	1.14	2.09	1.63	1.26	1.84	2.88	1.25	2.42	1.35	0.19	0.95	3.29	1.69	2.46	1.34	2.03	0.44	3.28	1.56	0.22	0.69	1.05	0.45	0.67	0.62	0.76	0.36	0.97	0.38	1.23	1.30	0.27	0.86	1.58	2.15	0.97	1.18	1.82	3.79	1.87	1.30	1.83	2.02	1.41	0.01	0.56	1.33	1.53	0.89	5.71	1.76	0.23
Surprise	-15.89%	-0.80%	-17.86%	-28.13%	-21.64%	-	-11.16%	-	23.01%	-	38.66%	-	26.39%	40.56%	34.58%	-	-2.05%	-18.35%	-	-	-35.96%	-	-11.41%	11.50%	-	-10.28%	-10.07%	-	-17.68%	-82.88%	-40.99%	53.02%	-48.79%	1.65%	-0.74%	16.00%	-46.34%	134.29%	-	-63.33%	-54.00%	16.67%	-33.82%	-	-	-	-	-	-	-	35.42%	-59.70%	50.88%	113.51%	55.80%	19.75%	0.85%	-15.74%	110.56%	-	-	-	-	-	-	-16.42%	10.83%	8.51%	-51.37%	4.39%	23.94%	-62.30%
Timing	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	-	Pre-market	-	Pre-market	-	Pre-market	-	Pre-market	After-hours	After-hours	-	Pre-market	Pre-market	-	-	Pre-market	-	After-hours	After-hours	-	Pre-market	Pre-market	-	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	Pre-market	-	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	Pre-market	After-hours	After-hours	After-hours	After-hours	Pre-market	After-hours	After-hours	After-hours	Pre-market	Pre-market	After-hours	Pre-market	After-hours	Pre-market	Pre-market	Pre-market	After-hours	Pre-market	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	-	Pre-market

Key Statistics & Ratios

Market Cap47.29B

Enterprise Value73.69B

Trailing P/E6.04

Forward P/E5.91

PEG Ratio2.95

Price / Sales1.22

Price / Book1.00

EPS10.02

Book Value60.99

Revenue (TTM)38.73B

Gross Profit (TTM)13.44B

EBITDA10.19B

Profit Margin20.25%

Operating Margin17.77%

Return on Equity17.07%

Return on Assets5.71%

Shares Outstanding781.60M

Shares Float207.80M

Beta-0.03

Dividend Yield3.31%

Dividend Rate2.00

Payout Ratio71.43%

Dividends

20262×

1.00Oct 29, 20265.50Jun 25, 2026

20251×

2.10Jun 26, 2025

20242×

1.00Nov 1, 20242.50Jun 18, 2024

20232×

1.00Oct 31, 20233.00Jun 15, 2023

20222×

2.00Oct 18, 20224.50Jun 16, 2022

20212×

1.00Oct 14, 20213.50Jun 17, 2021

20202×

1.00Oct 21, 20203.61Jul 23, 2020

20191×

3.00Jul 16, 2019

20181×

2.50Jul 24, 2018

20171×

3.80Jul 27, 2017

20161×

3.50Jul 29, 2016

20151×

3.80Jul 16, 2015

20141×

1.50Jul 24, 2014

20131×

3.49Jul 24, 2013

20121×

4.78Jul 11, 2012

20111×

5.98Jul 11, 2011

20101×

5.98Jul 22, 2010

20091×

2.49Aug 26, 2009

Stock Splits

Aug 12, 2004104:100
Jul 29, 2000115:100