Valuation Machvision Inc. Taipei Exchange

Stocks

End-of-day quote Taipei Exchange 2019-04-01			5-day change	1st Jan Change
438.00 ^TWD	+0.69%		+2.94%	-

08-10	Masterlink Securities Upgrades Machvision to Buy from Hold; Price Target is NT$1,000	MT
07-30	Machvision OKs Public Issue, Listing of Private Placement Shares; Shares Down 5%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2025	2026	2027
Market Cap ¹	12,479	5,837	33,771	44,581	-
Change	-	-53.23%	-	32.01%	-
Enterprise Value (EV) ¹	12,479	5,837	33,771	43,011	41,840
Change	-	-53.23%	-	27.36%	-2.72%
P/E	15.2x	-	33.5x	-	-
PBR	-	2x	-	6.94x	5.65x
PEG	-	-	-	-	-
Capitalization / Revenue	-	2.78x	-	12.1x	8.42x
EV / Revenue	-	2.78x	-	11.7x	7.9x
EV / EBITDA	-	-	-	31.5x	17.6x
EV / EBIT	-	9.21x	-	28.7x	16.4x
EV / FCF	-	7.89x	-	30.9x	17x
FCF Yield	-	12.7%	-	3.23%	5.88%
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	697.00	697.00
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

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.($)
ASML HOLDING N.V.	39.46x	13.08x	29.76x	0.6%	666B
LAM RESEARCH CORPORATION	32.11x	10.68x	26.48x	0.38%	378B
TOKYO ELECTRON LIMITED	33.13x	7.41x	22.94x	1.48%	160B
ASE TECHNOLOGY HOLDING CO., LTD.	33.37x	3.6x	16.63x	1.56%	86.24B
ENTEGRIS, INC.	49.4x	6.6x	23.01x	0.3%	20.62B
LASERTEC CORPORATION	40.3x	12.95x	26.88x	0.93%	19.41B
SCREEN HOLDINGS CO., LTD.	21.99x	3.21x	13.77x	1.38%	16.21B
ONTO INNOVATION INC.	45.41x	8.3x	24.7x	-	13.29B
AMKOR TECHNOLOGY, INC.	18.77x	1.7x	8.32x	0.7%	11.9B
Average	34.88x	7.50x	21.39x	0.92%	152.37B
Weighted average by Cap.	36.14x	10.80x	26.67x	0.72%