Subscribe

Huaku Development Co., Ltd. (2548.TW)

TWD101.50 +2.20 (+2.22%)
TW TAI Real Estate Real Estate - Development
Address No. 456, Xinyi Road
Taipei, TW
CEO Rong Chang Zhong
IPO 2002-08-27
ISIN TW0002548005

Explore sections of this company profile

Description

Huaku Development Co., Ltd. is a real estate enterprise specializing in the construction, leasing, and sale of residential and commercial properties. Its operations primarily cover both Taiwan and China. The company further extends its services to include the rental and sale of industrial facilities and warehousing projects. Established in 1989, the firm was formerly recognized as Huaku Construction Co., Ltd. Its headquarters are located in Taipei City, Taiwan.

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
TWD101.50 +2.20 (+2.22%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
-0.02
Float Shares
253.31M
Free Float %
79.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.40% -1.20% -2.75% +13.24% +23.38% +6.44% +25.19% +47.50% +59.14% +171.28% +3,453.01%
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
101.50
DCF (Unlevered) 425.00 +318.7%
DCF (Levered) 52.36 -48.4%

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
2.35
Grey zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
2 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    +152.9% Q1'26: +36,624.4% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    +133.9% Q1'26: +592.5% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    +52.2% Q1'26: +12.5% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +21.8% Q1'26: +20.7% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +9.5% Q1'26: +9.1% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    -0.3% Q1'26: +15.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    5.05× Q1'26: 5.68× (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 (0.02) × ERP
WACC = 66% × Ke + 34% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 418.99 Current price: 101.50
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 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
7.55B
est: 7.66B (-1.5%)
11.79B
est: 11.52B (+2.3%)
10.38B
est: 10.38B (0.0%)
4.64B
est: 4.57B (+1.6%)
19.82B
est: 20.72B (-4.3%)
11.34B
est: 11.34B (+0.0%)
13.55B
est: 13.55B (+0.0%)
14.85B
est: 14.99B (-0.9%)
15.80B
est: 12.80B (+23.5%)
7.21B
est: 7.21B (+0.0%)
18.24B
est: 18.30B (-0.4%)
16.63B
16.63B – 16.63B
-9.1% YoY
18.17B
18.17B – 18.17B
+9.3% YoY
EBITDA
2.84B
est: 2.12B (+34.1%)
2.94B
est: 3.19B (-8.0%)
2.78B
est: 2.87B (-3.3%)
1.18B
est: 1.26B (-6.8%)
3.99B
est: 5.74B (-30.4%)
3.32B
est: 3.14B (+5.9%)
3.70B
est: 3.75B (-1.3%)
3.84B
est: 4.15B (-7.5%)
4.46B
est: 3.54B (+25.7%)
2.00B
est: 1.89B (+5.6%)
4.05B
est: 4.81B (-15.8%)
4.37B
4.37B – 4.37B
-9.1% YoY
4.77B
4.77B – 4.77B
+9.3% YoY
EBIT
2.83B
est: 2.10B (+34.8%)
2.92B
est: 3.16B (-7.5%)
2.76B
est: 2.85B (-2.9%)
1.16B
est: 1.25B (-7.2%)
3.97B
est: 5.68B (-30.2%)
3.30B
est: 3.11B (+6.1%)
3.68B
est: 3.72B (-1.0%)
3.82B
est: 4.11B (-7.2%)
4.43B
est: 3.51B (+26.1%)
1.97B
est: 1.87B (+5.2%)
3.98B
est: 4.76B (-16.3%)
4.32B
4.32B – 4.32B
-9.1% YoY
4.72B
4.72B – 4.72B
+9.3% YoY
Net Income
2.65B
est: 2.80B (-5.2%)
2.41B
est: 2.61B (-7.4%)
2.18B
est: 2.58B (-15.5%)
863.54M
est: 883.37M (-2.2%)
3.14B
est: 3.68B (-14.7%)
2.78B
est: 2.45B (+13.4%)
2.92B
est: 2.55B (+14.7%)
2.96B
est: 2.99B (-1.2%)
3.58B
est: 3.00B (+19.4%)
1.39B
est: 1.48B (-5.6%)
3.24B
est: 3.57B (-9.3%)
3.03B
3.03B – 3.03B
-15.2% YoY
3.76B
3.76B – 3.76B
+23.9% YoY
SGA
668.42M
est: 521.41M (+28.2%)
821.49M
est: 783.76M (+4.8%)
910.84M
est: 705.87M (+29.0%)
604.34M
est: 310.55M (+94.6%)
1.01B
est: 1.41B (-28.5%)
689.13M
est: 771.24M (-10.6%)
827.91M
est: 921.58M (-10.2%)
1.02B
est: 1.02B (-0.1%)
869.68M
est: 870.77M (-0.1%)
682.50M
est: 495.28M (+37.8%)
1.17B
est: 1.26B (-7.1%)
1.14B
1.14B – 1.14B
-9.1% YoY
1.25B
1.25B – 1.25B
+9.3% YoY
EPS
9.13
est: 8.73 (+4.6%)
8.31
est: 8.14 (+2.1%)
7.49
est: 8.05 (-6.9%)
2.97
est: 2.76 (+7.7%)
10.81
est: 11.50 (-6.0%)
9.57
est: 7.66 (+25.0%)
10.06
est: 7.95 (+26.5%)
10.18
est: 9.35 (+8.9%)
12.33
est: 9.36 (+31.7%)
4.36
est: 4.62 (-5.6%)
10.15
est: 11.19 (-9.3%)
9.50
9.50 – 9.50
-15.2% YoY
11.77
11.77 – 11.77
+23.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-08 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-07 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-06 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-05 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-05-04 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-30 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-29 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-28 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-27 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-24 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-23 A- 4/5 3/5 5/5 5/5 1/5 3/5 3/5
2026-04-22 A- 4/5 3/5 5/5 5/5 1/5 3/5 3/5
2026-04-21 A- 4/5 3/5 5/5 5/5 1/5 3/5 3/5
2026-04-20 A- 4/5 3/5 5/5 5/5 1/5 3/5 3/5
2026-04-17 A- 4/5 3/5 5/5 5/5 1/5 3/5 3/5
2026-04-16 A- 4/5 3/5 5/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
13.01B
OE per share TTM
40.74
Owner's Yield
31.44%
Maintenance CapEx ratio
9.98%
Maint CapEx / Avg PPE
1.7%

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 69 ETFs in our universe

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
29.70M
Shares Outstanding
319.52M

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
Cheng-Li Lin Head of the Sales & Marketing Department male
Chih-Wei Yang Head of the Design Department male
Chiu-Kuen Kuo General Manager male
Gang-Chi Fan Head of the Customer Service Department male
Hsiu-Chin Yao Head of the Administrative Department & Corporate Governance Officer female
Jo-Mei Liu Chief Financial Officer, Head of Finance & Accounting Department and Director female
Ping-Hsing Head of the Engineering Department male
Rong Chang Zhong Chairman & Chief Executive Officer male
Shih-Sheng Lin Head of Land Development Department male
Shih-Wei Wu Head of the Electrical Machinery Department 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