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 09/02/22 17/02/23 10/02/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 11.4x30.71x - 1.33B
34.04x11.85x26.99x0.66% 604B
29.6x8.96x25.93x0.5% 310B
24.99x8.26x19.81x0.53% 299B
27.98x11.12x22.72x0.61% 206B
34.28x13.16x24.38x0.29% 160B
27.58x6.21x18.95x1.76% 137B
31.6x3.72x16.71x1.86% 90.03B
49.78x7.18x37.73x0.19% 52.35B
29.65x8.08x22.44x0.19% 42.9B
Average 32.17x 8.99x 24.64x 0.73% 190.17B
Weighted average by Cap. 31.01x 9.84x 24.14x 0.69%

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.