Stock 9940 SINYI REALTY INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sinyi Realty Inc.

Equities

9940

TW0009940007

Real Estate Services

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
32.55 TWD +0.15% Intraday chart for Sinyi Realty Inc. +4.33% +8.68%
Feb. 26 Sinyi Realty Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Sinyi Realty Inc. 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 21,663 23,063 21,442 25,826 19,821 22,069
Enterprise Value (EV) 1 23,541 29,907 26,829 26,339 24,066 28,125
P/E ratio 14.4 x 18.3 x 13.9 x 11 x 16.2 x 12.5 x
Yield 4.42% 3.83% 5.84% 7.99% 4.46% 5.34%
Capitalization / Revenue 1.68 x 1.85 x 1.64 x 1.37 x 1.44 x 1.55 x
EV / Revenue 1.82 x 2.4 x 2.05 x 1.4 x 1.75 x 1.98 x
EV / EBITDA 8.49 x 14.3 x 12 x 8.09 x 14.1 x 12.9 x
EV / FCF 6.38 x 25 x 9.34 x 4.55 x -28.5 x 20.1 x
FCF Yield 15.7% 4% 10.7% 22% -3.51% 4.97%
Price to Book 1.98 x 2.12 x 1.86 x 2.08 x 1.68 x 1.78 x
Nbr of stocks (in thousands) 736,847 736,847 736,847 736,847 736,847 736,847
Reference price 2 29.40 31.30 29.10 35.05 26.90 29.95
Announcement Date 2/27/19 3/2/20 2/25/21 4/29/22 2/22/23 2/26/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 12,903 12,438 13,061 18,792 13,724 14,205
EBITDA 1 2,772 2,085 2,230 3,254 1,703 2,180
EBIT 1 2,645 1,972 2,112 3,132 1,577 2,052
Operating Margin 20.5% 15.85% 16.17% 16.67% 11.49% 14.45%
Earnings before Tax (EBT) 1 2,820 2,057 2,187 3,229 1,662 2,370
Net income 1 1,505 1,263 1,552 2,350 1,223 1,761
Net margin 11.66% 10.15% 11.88% 12.5% 8.91% 12.4%
EPS 2 2.040 1.710 2.100 3.180 1.660 2.390
Free Cash Flow 1 3,688 1,195 2,874 5,792 -844.4 1,397
FCF margin 28.58% 9.61% 22% 30.82% -6.15% 9.83%
FCF Conversion (EBITDA) 133.06% 57.3% 128.88% 177.98% - 64.08%
FCF Conversion (Net income) 245.12% 94.62% 185.13% 246.47% - 79.32%
Dividend per Share 2 1.300 1.200 1.700 2.800 1.200 1.600
Announcement Date 2/27/19 3/2/20 2/25/21 4/29/22 2/22/23 2/26/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,878 6,844 5,387 513 4,245 6,057
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.6775 x 3.282 x 2.416 x 0.1576 x 2.493 x 2.778 x
Free Cash Flow 1 3,688 1,195 2,874 5,792 -844 1,397
ROE (net income / shareholders' equity) 13.3% 11.6% 13.9% 19.6% 10.1% 14.5%
ROA (Net income/ Total Assets) 5.92% 4.07% 4.15% 6.04% 2.94% 3.93%
Assets 1 25,394 31,012 37,365 38,883 41,566 44,798
Book Value Per Share 2 14.90 14.80 15.60 16.90 16.00 16.80
Cash Flow per Share 2 6.180 10.20 8.660 13.00 11.30 7.430
Capex 1 97.6 107 129 112 134 211
Capex / Sales 0.76% 0.86% 0.98% 0.59% 0.98% 1.48%
Announcement Date 2/27/19 3/2/20 2/25/21 4/29/22 2/22/23 2/26/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Services

1st Jan change Capi.
SINYI REALTY INC. Stock Sinyi Realty Inc.
+8.68% 735M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-6.19% 26.35B
KE HOLDINGS INC. Stock KE Holdings Inc.
-8.51% 18.19B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-23.96% 10.28B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-16.77% 9.84B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
-3.37% 8.67B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-4.57% 6.73B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-11.93% 5.42B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+32.17% 4.32B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-10.00% 2.23B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 9940 Stock
  4. Financials Sinyi Realty Inc.