Valuation Machvision Inc.

Equities

End-of-day quote Taiwan S.E. Other stock markets 2024-09-09			5-day change	1st Jan Change
324.00 ^TWD	+0.47%		-7.43%	+48.28%

07-31	Machvision Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI
07-30	Machvision Inc. Approves Dividend for January 1, 2024 to June 30, 2024, Payable on September 16, 2024	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	15,680	15,360	13,172	12,479	5,837	12,705
Change	-	-2.04%	-14.24%	-5.26%	-53.23%	117.66%
Enterprise Value (EV) ¹	13,915	14,729	11,851	10,970	4,240	8,706
Change	-	5.85%	-19.54%	-7.43%	-61.35%	105.33%
P/E ratio	12.2x	18.2x	19.7x	15.2x	9.87x	26.7x
PBR	7.09x	8.04x	5.23x	4.38x	2x	2.5x
PEG	-	-0.5x	-0.8x	0.7x	-0.4x	-0.7x
Capitalization / Revenue	5.04x	6.04x	5.49x	4.54x	2.78x	7.22x
EV / Revenue	4.47x	5.79x	4.94x	3.99x	2.02x	4.94x
EV / EBITDA	8.73x	13.6x	13.3x	10x	6.41x	17.9x
EV / EBIT	8.78x	13.8x	13.6x	10.3x	6.69x	19x
EV / FCF	11.6x	216x	21.2x	16x	9.57x	21.3x
FCF Yield	8.6%	0.46%	4.71%	6.26%	10.5%	4.7%
Dividend per Share ²	27	10.5	12	12	10	7
Rate of return	7.34%	2.91%	4.07%	4.3%	7.66%	3.2%
EPS ²	30.11	19.86	14.93	18.36	13.22	8.17
Distribution rate	89.7%	52.9%	80.4%	65.4%	75.6%	85.7%
Net sales ¹	3,112	2,543	2,398	2,750	2,102	1,761
EBITDA ¹	1,593	1,084	892.5	1,095	661.6	486.7
EBIT ¹	1,584	1,070	869.1	1,069	633.6	458.2
Net income ¹	1,296	852.6	660	827.7	597.3	425.9
Net Debt ¹	-1,765	-631.6	-1,322	-1,509	-1,597	-3,999
Reference price ²	368.00	360.50	294.50	279.00	130.50	218.50
Nbr of stocks (in thousands)	42,608	42,608	44,728	44,728	44,728	58,146
Announcement Date	19-02-13	20-02-06	21-02-04	22-02-10	23-02-17	24-02-06

¹TWD in Million²TWD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ASML HOLDING N.V.	35.91x	9.47x	27.48x	+1.01%	294B
LAM RESEARCH CORPORATION	20.8x	5.4x	16.84x	+1.14%	95.37B
TOKYO ELECTRON LTD.	20.57x	4.13x	13.75x	+2.46%	69.29B
ASE TECHNOLOGY HOLDING CO., LTD.	18.32x	1.17x	6.85x	+3.66%	19.07B
ENTEGRIS, INC.	55.96x	5.91x	20.27x	+0.39%	15.85B
ONTO INNOVATION INC.	44.57x	-	-	-	8.92B
AMKOR TECHNOLOGY, INC.	18.43x	1.03x	5.95x	+1.20%	7.07B
SCREEN HOLDINGS CO., LTD.	11.93x	1.31x	6.13x	+2.48%	6.5B
ASMPT LIMITED	38.96x	2.04x	15.34x	+1.34%	4.19B
Average	29.49x	3.81x	14.08x	+1.71%	57.76B
Weighted average by Cap.	30.70x	7.28x	21.97x	+1.33%