Sweeten Real Estate Development Co Ltd (5525) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Sweeten Real Estate Development Co Ltd stock TWD 13.59, price TWD 20.95, that is 35.1% below the price, quality 47 out of 100. Rating: strongly overvalued. Calculated from audited financials with 8 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 15.89 TWD – 37.28 TWD · fair‑value band 13.27 TWD – 14.57 TWD · the 20.95 TWD price screens above the 13.59 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 8, 2026.
Follow Sweeten Real Estate Development Co in your weekly email
Every Wednesday you see whether Sweeten Real Estate Development Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Sweeten Real Estate Development Co.,Ltd. constructs, develops, leases, and sells residential, commercial, and industrial area.
Show moreShow less
It is also involved in the development of specialized zones, urban renewal, and the leasing of office buildings; leases hotel; civil engineering and construction, building materials sales, and residential and building development; and redevelopment activities.
Sweeten Real Estate Development Co.,Ltd. was founded in 1987 and is based in Taichung, Taiwan.
Stock analysis
Sweeten Real Estate Development Co Ltd (5525) currently trades at 20.95 TWD, while our model-based Fair Value estimate is 13.59 TWD, 35% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 13.60 TWD per share, and 2 of the 8 models we run sit above the 20.95 TWD price.
Bear case: the Asset-Based group reads lowest at 7.32 TWD, and 6 of the 8 models stay below the price. Data coverage for this calculation is low.
Scenario range: 13.27 TWD (bear) to 14.57 TWD (bull), the price of 20.95 TWD sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 47/100 (below-average quality), in the Real Estate sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Sweeten Real Estate Development Co Ltd reported revenue of 2.3B TWD in FY2025 versus 778M TWD in FY2021, a compound +31.0%/yr. Reported net income was 429M TWD in FY2025.
Key figures
Market cap 6.4B TWD (≈ $196M) Micro · P/E ratio 5.5 · P/S ratio 1.09 · EPS (TTM) 3.84 TWD · Dividend yield 5.7% · Net margin 20.2% · Return on equity 21.6% · Return on assets (EBIT) 3.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 56 out of 100 (medium confidence).
What moves the price
The share trades about 23% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at −35%, 5525 screens richer than that median.
Fair Value models
Bear13.27 TWDFair Value 13.59 TWDBull14.57 TWD
Price 20.95 TWD · Downside -35.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (2.26 TWD per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−49.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−24.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+18.0%
Start year 2020 (pandemic). Over 10 years: −4.8% a year
Revenue growth 23 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+20.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+14.5%
Dividend (yield on the price)5.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.14.5% vs −3.0%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.8% → 21%
Compare Sweeten Real Estate Development Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate - Development · 489 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−35.1% · Below median
Profitability
Return on equity (12 months)21.6% · Top 25%
Return on assets2.0% · Below median
Net margin (12 months)20.2% · Top 25%
Operating margin (12 months)27.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)15.4% · Above median
Dividend yield (12 months)5.7% · Above median
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (12 months)5.5× · Cheapest 25%
P/B1.15× · Pricier than median
P/S (12 months)1.09× · Cheaper than median
EV/EBITDA3.6× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 68
FUTURE (revenue growth)77· sector 0
PAST (return on equity)86· sector 17
HEALTH (low debt)99· sector 83
DIVIDEND (yield)100· sector 61
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Sweeten Real Estate Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/5525
Frequently asked questions
Is Sweeten Real Estate Development Co Ltd (5525) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 13.59 TWD versus a price of 20.95 TWD, about 35% lower (overvalued).
What is the fair value of 5525?
Our model-based fair value for Sweeten Real Estate Development Co Ltd is 13.59 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 20.95 TWD.
What is the quality score of 5525?
Sweeten Real Estate Development Co Ltd has a Quality Score of 47/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Sweeten Real Estate Development Co Ltd (5525)?
Our model-based price target is the fair value of 13.59 TWD (as of Nov 8, 2026) from 8 valuation models. Cautious scenario 13.27 TWD, optimistic scenario 14.57 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Sweeten Real Estate Development Co Ltd stock forecast for 2026?
Our models put fair value at 13.59 TWD, about 35% lower versus a price of 20.95 TWD (overvalued). Cautious scenario 13.27 TWD, optimistic scenario 14.57 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Sweeten Real Estate Development Co Ltd (5525)?
Sweeten Real Estate Development Co Ltd reported trailing-twelve-month revenue of about 5.9B TWD (latest available figure, as of Nov 8, 2026).
Does Sweeten Real Estate Development Co Ltd pay a dividend?
Sweeten Real Estate Development Co Ltd currently shows a dividend yield of 5.73% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Sweeten Real Estate Development Co Ltd (5525) and when is the ex-dividend date?
Sweeten Real Estate Development Co Ltd pays a dividend of 1.20 TWD per share a year, a dividend yield of 5.7%. The last ex-dividend date was Aug 6, 2026. A dividend has been paid every year since at least 2001. The payout ratio is 31.3% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Sweeten Real Estate Development Co Ltd (5525)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sweeten Real Estate Development Co Ltd it is 13.59 TWD per share (as of Nov 8, 2026), against a price of 20.95 TWD. It is the blended result of 8 valuation models in 4 families (Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Sweeten Real Estate Development Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 5525 trades above its calculated fair value: price 20.95 TWD, fair value 13.59 TWD, a gap of about −35% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 5525?
No. The price is what the market pays today (20.95 TWD); the fair value is what the company's own numbers justify (13.59 TWD). For Sweeten Real Estate Development Co Ltd the two are 7.36 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Sweeten Real Estate Development Co Ltd worth?
The market values Sweeten Real Estate Development Co Ltd at about 6.4B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 20.95 TWD; our models calculate a fair value of 13.59 TWD per share.
What do the bullish and bearish scenarios say about 5525?
Our models span a range for Sweeten Real Estate Development Co Ltd: cautious scenario 13.27 TWD, base 13.59 TWD, optimistic 14.57 TWD per share (as of Nov 8, 2026, price 20.95 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5525?
Sweeten Real Estate Development Co Ltd trades at a price-to-earnings ratio of 5.5 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 13.59 TWD is built from several models across several years. Other multiples: P/B 1.2, P/S 1.1, EV/EBITDA 3.6.
How solid is the balance sheet of Sweeten Real Estate Development Co Ltd (5525)?
Balance-sheet figures for Sweeten Real Estate Development Co Ltd (as of Nov 8, 2026): return on equity 21.6%, debt of 0.01 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 5525 from its 52-week high?
Sweeten Real Estate Development Co Ltd trades at 20.95 TWD, about 23% below its 52-week high of 27.27 TWD and 5% above the low of 19.92 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 13.59 TWD is for.
Which stocks are comparable to Sweeten Real Estate Development Co Ltd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Sweeten Real Estate Development Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 20.95 TWD, calculated fair value 13.59 TWD (−35%), Quality Score 47/100, from 8 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 5525 calculated?
We run Sweeten Real Estate Development Co Ltd through 8 models from 4 families: Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 13.59 TWD builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Sweeten Real Estate Development Co Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Sweeten Real Estate Development Co Ltd (5525)?
The closing price on Nov 9, 2026 was 20.95 TWD. Our model-based fair value is 13.59 TWD, about 35% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sweeten Real Estate Development Co Ltd right now?
The price sits above even our optimistic bull case (14.57 TWD). The favourable scenario is already priced in. Weak quality (47/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. The models converge in a tight band (13.27 TWD to 14.57 TWD), unusually little disagreement for a valuation.
Where does the earnings growth of Sweeten Real Estate Development Co Ltd (5525) come from?
Earnings per share at Sweeten Real Estate Development Co Ltd grew +3.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.4 %, EBIT margin +1.1 %, tax rate −1.0 %, residual (interest, one-offs) +0.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Sweeten Real Estate Development Co Ltd
How large is the market capitalisation of Sweeten Real Estate Development Co Ltd (5525)?
The market capitalisation of Sweeten Real Estate Development Co Ltd is 6.4B TWD (≈ $196M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Sweeten Real Estate Development Co Ltd (5525)?
The price-to-sales ratio of Sweeten Real Estate Development Co Ltd is 1.09 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Sweeten Real Estate Development Co Ltd (5525)?
Earnings per share at Sweeten Real Estate Development Co Ltd are 3.84 TWD (price ÷ EPS = P/E 5.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sweeten Real Estate Development Co Ltd (5525)?
The dividend yield of Sweeten Real Estate Development Co Ltd is 5.7% (payout 31.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Sweeten Real Estate Development Co Ltd (5525)?
The net margin of Sweeten Real Estate Development Co Ltd is 20.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Sweeten Real Estate Development Co Ltd (5525)?
The return on equity (ROE) of Sweeten Real Estate Development Co Ltd is 21.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Sweeten Real Estate Development Co Ltd (5525)?
On an EBIT basis the return on assets of Sweeten Real Estate Development Co Ltd is 3.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Sweeten Real Estate Development Co Ltd (5525)?
The operating margin of Sweeten Real Estate Development Co Ltd is 27.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sweeten Real Estate Development Co Ltd (5525)?
Revenue at Sweeten Real Estate Development Co Ltd is growing +15.4% versus a year earlier (3y avg −24.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Sweeten Real Estate Development Co Ltd (5525)?
Earnings per share at Sweeten Real Estate Development Co Ltd are growing +95.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Sweeten Real Estate Development Co Ltd (5525) generate?
The free cash flow of Sweeten Real Estate Development Co Ltd is −1.3B TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Sweeten Real Estate Development Co Ltd (5525) carry?
The net debt of Sweeten Real Estate Development Co Ltd is 9.5B TWD (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Sweeten Real Estate Development Co Ltd in the live analysis
One click puts Sweeten Real Estate Development Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026