Subscribe

Hua Yu Lien Development Co., Ltd (1436.TW)

TWD44.90 +0.45 (+1.01%)
TW TAI Real Estate Real Estate - Development
Address No. 22, Ai-Kuo East Road 830
Taipei, TW
CEO Zhaoting Lu
IPO 2000-01-04
ISIN TW0001436004

Explore sections of this company profile

Description

Hua Yu Lien Development Co., Ltd., with its headquarters located in Taipei City, Taiwan, is primarily involved in the construction, leasing, and selling of residential properties and buildings across the nation. Beyond its core real estate operations, the firm also maintains interests in the hospitality sector, specifically leisure and dining services. Established in 1967, the company transitioned from its previous identity, Fui Industrial Co., Ltd., to its current name in June 2013.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
TWD44.90 +0.45 (+1.01%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
339.1K
Beta
-0.11
Float Shares
145.58M
Free Float %
75.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -1.44% -8.57% -18.51% -24.76% -26.04% -49.42% +19.46% +74.29% +136.10% +124.51%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
44.90
DCF (Unlevered) 422.49 +841.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.49
Distress
Piotroski F-Score
2 / 9
Weak
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    -44.1% Q1'26: -76.7% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    -69.6% Q1'26: -162.0% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    +3.8% Q1'26: -381.7% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +37.0% Q1'26: -16.1% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +6.8% Q1'26: -0.3% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    +20.3% Q1'26: +19.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    9.04× Q1'26: -283.05× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.05) × ERP
WACC = 40% × Ke + 60% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 422.49 Current price: 44.90
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
2.62B
est: 2.16B (+21.1%)
2.07B
est: 1.79B (+16.0%)
1.63B
est: 1.64B (-0.4%)
2.58B
est: 2.96B (-12.9%)
6.96B
est: 6.43B (+8.3%)
3.89B
est: 4.15B (-6.2%)
4.40B
4.40B – 4.40B
+6.1% YoY
6.52B
6.52B – 6.52B
+48.1% YoY
EBITDA
480.83M
est: 768.20M (-37.4%)
387.51M
est: 635.07M (-39.0%)
307.39M
est: 581.83M (-47.2%)
583.16M
est: 1.05B (-44.5%)
2.99B
est: 2.52B (+18.4%)
1.46B
est: 1.63B (-10.0%)
1.73B
1.73B – 1.73B
+6.1% YoY
2.56B
2.56B – 2.56B
+48.1% YoY
EBIT
459.75M
est: 748.49M (-38.6%)
358.40M
est: 618.78M (-42.1%)
288.07M
est: 566.90M (-49.2%)
560.38M
est: 1.02B (-45.3%)
2.96B
est: 2.47B (+19.9%)
1.44B
est: 1.59B (-9.7%)
1.69B
1.69B – 1.69B
+6.1% YoY
2.51B
2.51B – 2.51B
+48.1% YoY
Net Income
357.38M
est: 319.23M (+12.0%)
234.65M
est: 250.32M (-6.3%)
179.65M
est: 251.20M (-28.5%)
486.38M
est: 417.61M (+16.5%)
2.33B
est: 2.24B (+4.1%)
973.25M
est: 996.61M (-2.3%)
1.64B
1.64B – 1.64B
+64.4% YoY
1.98B
1.98B – 1.98B
+20.8% YoY
SGA
249.19M
est: 270.57M (-7.9%)
222.47M
est: 223.68M (-0.5%)
221.17M
est: 204.93M (+7.9%)
318.84M
est: 370.10M (-13.8%)
680.00M
est: 798.92M (-14.9%)
513.97M
est: 515.66M (-0.3%)
546.87M
546.87M – 546.87M
+6.1% YoY
810.11M
810.11M – 810.11M
+48.1% YoY
EPS
3.74
est: 2.14 (+74.6%)
2.45
est: 1.68 (+45.8%)
1.88
est: 1.69 (+11.5%)
5.08
est: 2.80 (+81.2%)
19.93
est: 12.49 (+59.6%)
5.39
est: 5.56 (-3.1%)
9.14
9.14 – 9.14
+64.4% YoY
11.04
11.04 – 11.04
+20.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-05-11 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-05-08 B+ 3/5 1/5 5/5 5/5 1/5 3/5 3/5
2026-05-07 B+ 3/5 1/5 5/5 5/5 1/5 3/5 3/5
2026-05-06 B+ 3/5 1/5 5/5 5/5 1/5 3/5 3/5
2026-05-05 B+ 3/5 1/5 5/5 5/5 1/5 3/5 3/5
2026-05-04 B+ 3/5 1/5 5/5 5/5 1/5 3/5 3/5
2026-04-30 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-29 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-28 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-27 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-24 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-23 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-21 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-20 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-17 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-16 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-352.32M
OE per share TTM
-4.18
Owner's Yield
-5.41%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
1.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 7 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Vanguard Global ex-U.S. Real Estate ETF VNQI 0.01% 461.1K 0.12%
2 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 47.0K 0.65%
3 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.01% 18.3K 0.56%
4 Dimensional - Emerging Markets Value ETF DFEV 0.00% 46.6K 0.46%
5 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 69.3K 0.39%
6 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 44.8K 0.29%
7 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 40.8K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
79.98M
Shares Outstanding
194.15M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Zhaoting Lu Chairman & Manager 2M
Shao-Xiang Lin Accounting Supervisor male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits