Valuation Machvision Inc.

Equities

End-of-day quote Taiwan S.E. Other stock markets 2026-03-13			5-day change	1st Jan Change
698.00 ^TWD	+8.72%		+2.50%	+32.20%

02-10	Machvision Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-10-29	Machvision Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	13,172	12,479	5,837	12,705	23,026	33,771
Change	-	-5.26%	-53.23%	117.66%	81.24%	46.67%
Enterprise Value (EV) ¹	11,851	10,970	4,240	8,706	19,449	29,775
Change	-	-7.43%	-61.35%	105.33%	123.39%	53.1%
P/E ratio	19.7x	15.2x	9.87x	26.7x	71.9x	33.5x
PBR	5.23x	4.38x	2x	2.5x	4.59x	5.95x
PEG	-	0.7x	-0.4x	-0.7x	-2.2x	0x
Capitalization / Revenue	5.49x	4.54x	2.78x	7.22x	15x	10.6x
EV / Revenue	4.94x	3.99x	2.02x	4.94x	12.7x	9.33x
EV / EBITDA	13.3x	10x	6.41x	17.9x	69.7x	25.2x
EV / EBIT	13.6x	10.3x	6.69x	19x	76.7x	25.6x
EV / FCF	21.2x	16x	9.57x	21.3x	170x	62.5x
FCF Yield	4.71%	6.26%	10.5%	4.7%	0.59%	1.6%
Dividend per Share ²	10.91	10.91	9.091	6.364	5.454	12.91
Rate of return	4.07%	4.3%	7.66%	3.2%	1.52%	2.44%
EPS ²	13.57	16.69	12.02	7.427	5.009	15.74
Distribution rate	80.4%	65.4%	75.6%	85.7%	109%	82%
Net sales ¹	2,398	2,750	2,102	1,761	1,532	3,191
EBITDA ¹	892.5	1,095	661.6	486.7	279.2	1,184
EBIT ¹	869.1	1,069	633.6	458.2	253.5	1,162
Net income ¹	660	827.7	597.3	425.9	320.8	1,011
Net Debt ¹	-1,322	-1,509	-1,597	-3,999	-3,577	-3,996
Reference price ²	267.73	253.64	118.64	198.64	360.00	528.00
Nbr of stocks (in thousands)	49,201	49,201	49,201	63,961	63,961	63,961
Announcement Date	2/4/21	2/10/22	2/17/23	2/6/24	4/28/25	2/12/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MACHVISION INC.	-	-	-	-	1.29B
ASML HOLDING N.V.	39.76x	11.83x	30.39x	0.71%	524B
LAM RESEARCH CORPORATION	40x	11.59x	32.06x	0.49%	262B
TOKYO ELECTRON LIMITED	33.43x	7.28x	25.8x	1.52%	114B
ASE TECHNOLOGY HOLDING CO., LTD.	22.99x	2.29x	10.34x	2.3%	45.98B
LASERTEC CORPORATION	42.86x	13.86x	28.64x	0.89%	20.46B
ENTEGRIS, INC.	48.24x	5.76x	20.71x	0.37%	16.71B
SCREEN HOLDINGS CO., LTD.	20.68x	2.58x	12.22x	1.46%	11.34B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	185.67x	32.8x	122.95x	-	10.88B
AMKOR TECHNOLOGY, INC.	23.67x	1.51x	8.67x	0.85%	10.21B
Average	50.81x	9.94x	32.42x	1.07%	101.67B
Weighted average by Cap.	39.74x	10.78x	29.77x	0.82%