Sweeten Real Estate Development Co Ltd (5525) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Sweeten Real Estate Development Co Ltd TWD 13.59, price TWD 22.00, upside -38.2%, quality 45 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Sweeten Real Estate Development Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Sweeten Real Estate Development Co.,Ltd. constructs, develops, leases, and sells residential, commercial, and industrial area.
Show more
Sweeten Real Estate Development Co.,Ltd. constructs, develops, leases, and sells residential, commercial, and industrial area. 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 22.00 TWD, while our model-based Fair Value estimate is 13.59 TWD, implying the stock looks roughly 61.9% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 23.72 TWD per share, and 5 of the 9 models we run sit above the 22.00 TWD price.
Bear case: the Dividend Discount group reads lowest at 8.27 TWD, and 4 of the 9 models stay below the price. Evidence for this calculation is low.
Scenario range: 13.27 TWD (bear) to 13.59 TWD (bull), the price of 22.00 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 45/100 (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 6.7B TWD (≈ $212M) · P/E ratio 15.7 · P/S ratio 2.94 · EPS (TTM) 1.40 TWD · Dividend yield 5.5% · Net margin 18.7% · Return on equity 13.7% · Return on assets (EBIT) 3.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 24% 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 54% fair-value upside, at −38%, 5525 screens richer than that median.
Fair Value models
Bear 13.27 TWDFair Value 13.59 TWDBull 13.59 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.1468 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.Evidence ⓘEvidence = 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.
+20.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+14.5%
Dividend (yield on the price)5.5%
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.15% vs −3%, 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 · 578 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−38% · Bottom 25%
Profitability
Return on equity (TTM)14% · Top 25%
Return on assets3% · Above median
Net margin (TTM)20% · Top 25%
Operating margin (TTM)24% · Top 25%
Growth and dividend
Revenue growth13% · Above median
Dividend yield (TTM)5.5% · Above median
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (TTM)15.7× · Pricier than median
P/B1.21× · Priciest 25%
P/S (TTM)1.74× · Pricier than median
EV/EBITDA6.3× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 48
FUTURE (revenue growth)64· sector 0
PAST (return on equity)55· sector 11
HEALTH (low debt)99· sector 83
DIVIDEND (yield)100· sector 55
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 Sep 24, 2026, our model estimates a fair value of 13.59 TWD versus a price of 22.00 TWD, about −38% upside (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 Sep 24, 2026), built from audited fundamentals. The current price: 22.00 TWD.
What is the quality score of 5525?
Sweeten Real Estate Development Co Ltd has a Quality Score of 45/100. 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 Sep 24, 2026) from 9 valuation models. Cautious scenario 13.27 TWD, optimistic scenario 13.59 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 −38% upside versus a price of 22.00 TWD (overvalued). Cautious scenario 13.27 TWD, optimistic scenario 13.59 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 3.9B TWD (latest available figure, as of Sep 24, 2026).
Does Sweeten Real Estate Development Co Ltd pay a dividend?
Sweeten Real Estate Development Co Ltd currently shows a dividend yield of about 5.45% relative to its recent price (as of Sep 24, 2026).
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 Sep 24, 2026), against a price of 22.00 TWD. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is Sweeten Real Estate Development Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 5525 trades above its calculated fair value: price 22.00 TWD, fair value 13.59 TWD, a gap of about −38% (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 (22.00 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 8.41 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 6.7B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 22.00 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 13.59 TWD per share (as of Sep 24, 2026, price 22.00 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 15.7 (as of Sep 24, 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 1.7, EV/EBITDA 6.3.
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 Sep 24, 2026): return on equity 13.7%, debt of 0.01 per unit of equity. They feed the Quality Score of 45/100, 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 22.00 TWD, about 24% below its 52-week high of 28.85 TWD and 5% above the low of 21.00 TWD (as of Sep 24, 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, Vinhomes Joint Stock Company, CK Asset Holdings, 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 Sep 24, 2026: price 22.00 TWD, calculated fair value 13.59 TWD (−38%), Quality Score 45/100, from 9 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 9 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 13.59 TWD, 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 14.0 % 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 Sep 24, 2026 was 22.00 TWD. Our model-based fair value is 13.59 TWD, about −38% upside (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 (13.59 TWD). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder. The models converge in a tight band (13.27 TWD to 13.59 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 6.7B TWD (≈ $212M). 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 2.94 (P/E × margin). 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 1.40 TWD (price ÷ EPS = P/E 15.7). 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 5.5% (payout 85.7%). 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 18.7% (fiscal year 2025). 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 13.7% (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 24.4% (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 +12.8% 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
