Stock 4129 UNITED ORTHOPEDIC CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials United Orthopedic Corporation

Equities

4129

TW0004129002

Medical Equipment, Supplies & Distribution

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-05-23 pm EDT 		5-day change 1st Jan Change
94.7 TWD +2.82% Intraday chart for United Orthopedic Corporation -3.76% +11.28%
Mar. 21 United Orthopedic Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 13 United Orthopedic Corporation Appoints Cheng Chih Chieh as Chief Information Security Officer CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024
Capitalization 1 3,270 2,461 3,734 7,445 9,137
Enterprise Value (EV) 1 3,270 2,461 3,734 7,445 9,137
P/E ratio 39.4 x - - - -
Yield - - 5.23% 4.7% 5.28%
Capitalization / Revenue - 0.96 x 1.18 x 1.89 x 1.93 x
EV / Revenue - 0.96 x 1.18 x 1.89 x 1.93 x
EV / EBITDA - - - - -
EV / FCF - 16.2 x 53.2 x -102 x 17.2 x
FCF Yield - 6.19% 1.88% -0.98% 5.82%
Price to Book - - 1.25 x 2.13 x 2.31 x
Nbr of stocks (in thousands) 88,390 78,112 78,112 87,481 96,487
Reference price 2 37.00 31.50 47.80 85.10 94.70
Announcement Date 3/29/21 3/29/22 3/28/23 3/21/24 -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024
Net sales 1 - 2,571 3,169 3,930 4,745
EBITDA - - - - -
EBIT 1 - 161.4 341.6 543.3 720
Operating Margin - 6.28% 10.78% 13.82% 15.17%
Earnings before Tax (EBT) - - - - -
Net income 101.8 - - - -
Net margin - - - - -
EPS 0.9400 - - - -
Free Cash Flow 1 - 152.3 70.16 -72.65 532
FCF margin - 5.93% 2.21% -1.85% 11.21%
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 - - 2.500 4.000 5.000
Announcement Date 3/29/21 3/29/22 3/28/23 3/21/24 -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 739.8 744 928.1 933.3 934.4 1,134 1,066 1,180 1,130 1,368
EBITDA - - - 211.4 273.5 - - - - -
EBIT 1 60.92 71.54 101.8 114.6 171.2 155.8 124.9 182 188 226
Operating Margin 8.24% 9.62% 10.96% 12.28% 18.32% 13.73% 11.72% 15.42% 16.64% 16.52%
Earnings before Tax (EBT) - - - - - - - - - -
Net income - - - - - - - - - -
Net margin - - - - - - - - - -
EPS - - - - - - - - - -
Dividend per Share - - - - - - - - - -
Announcement Date 5/16/22 8/15/22 5/15/23 8/14/23 11/14/23 3/21/24 5/15/24 - - -
1TWD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 1 - 152 70.2 -72.7 532
ROE (net income / shareholders' equity) - - - 11.8% 13.6%
ROA (Net income/ Total Assets) - - - 6.39% 7.41%
Assets - - - - -
Book Value Per Share 2 - - 38.30 39.90 41.10
Cash Flow per Share - - - - -
Capex 1 - 190 287 506 400
Capex / Sales - 7.38% 9.05% 12.89% 8.43%
Announcement Date 3/29/21 3/29/22 3/28/23 3/21/24 -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
94.7 TWD
Average target price
124 TWD
Spread / Average Target
+30.94%
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Medical Devices & Implants

1st Jan change Capi.
UNITED ORTHOPEDIC CORPORATION Stock United Orthopedic Corporation
+11.28% 275M
STRYKER CORPORATION Stock Stryker Corporation
+12.05% 126B
SMITH & NEPHEW PLC Stock Smith & Nephew Plc
-9.24% 10.89B
IMEIK TECHNOLOGY DEVELOPMENT CO.,LTD. Stock Imeik Technology Development Co.,Ltd.
+0.29% 9.02B
GLAUKOS CORPORATION Stock Glaukos Corporation
+36.99% 5.41B
INSPIRE MEDICAL SYSTEMS, INC. Stock Inspire Medical Systems, Inc.
-21.98% 4.6B
AXONICS, INC. Stock Axonics, Inc.
+8.02% 3.44B
ENOVIS CORPORATION Stock Enovis Corporation
-10.32% 2.74B
BEIJING BALANCE MEDICAL TECHNOLOGY CO.,LTD. Stock Beijing Balance Medical Technology Co.,Ltd.
-12.33% 2.06B
SHANGHAI MICROPORT ENDOVASCULAR MEDTECH CO., LTD. Stock Shanghai MicroPort Endovascular MedTech Co., Ltd.
-13.53% 1.96B
Medical Devices & Implants
  1. Stock Market
  2. Equities
  3. 4129 Stock
  4. Financials United Orthopedic Corporation