Company Valuation: Machvision Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2025 2026 2027
Market Cap 1 12,479 5,837 33,771 43,493 -
Change - -53.23% - 28.79% -
Enterprise Value (EV) 1 12,479 5,837 33,771 41,923 40,752
Change - -53.23% - 24.14% -2.79%
P/E 15.2x - 33.5x - -
PBR - 2x - 6.77x 5.52x
PEG - - - - -
Capitalization / Revenue - 2.78x - 11.8x 8.22x
EV / Revenue - 2.78x - 11.4x 7.7x
EV / EBITDA - - - 30.7x 17.1x
EV / EBIT - 9.21x - 28x 16x
EV / FCF - 7.89x - 30.2x 16.6x
FCF Yield - 12.7% - 3.32% 6.04%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 16.69 - 15.74 - -
Distribution rate - - - - -
Net sales 1 - 2,102 - 3,676 5,293
EBITDA 1 - - - 1,365 2,384
EBIT 1 - 633.6 - 1,498 2,550
Net income 827.7 - 1,011 - -
Net Debt 1 - - - -1,570 -2,741
Reference price 2 253.64 118.64 528.00 680.00 680.00
Nbr of stocks (in thousands) 49,201 49,201 63,961 63,961 -
Announcement Date 2/9/22 2/17/23 2/10/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 11.4x30.71x - 1.34B
35.59x12.43x28.39x0.63% 638B
28.05x9.29x22.86x0.44% 330B
31.05x9.4x27.28x0.48% 325B
30.8x12.07x24.98x0.58% 216B
37x13.85x26.94x0.26% 158B
30.84x6.96x21.21x1.57% 153B
34.89x3.86x17.55x1.48% 90.95B
57.49x8.54x45.49x0.16% 64.38B
36.61x9.72x27.41x0.16% 50.81B
Average 35.81x 9.75x 27.28x 0.64% 202.85B
Weighted average by Cap. 33.56x 10.52x 26.33x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Machvision Inc.

Historical PBR trend

Valuation ratios - PBR - Machvision Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Machvision Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Machvision Inc.

  1. Stock Market
  2. Stocks
  3. 3563 Stock
  4. Valuation Machvision Inc.