Stock 3563 MACHVISION INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Machvision Inc.

Equities

3563

TW0003563003

Semiconductor Equipment & Testing

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
457 TWD +2.24% Intraday chart for Machvision Inc. +16.88% +109.15%
Mar. 07 Machvision Inc. Announces Change of the Chief Operating Officer, Chen Chia Nan CI
Feb. 06 Machvision Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 15,680 15,360 13,172 12,479 5,837 12,705
Enterprise Value (EV) 1 13,915 14,729 11,851 10,970 4,240 8,706
P/E ratio 12.2 x 18.2 x 19.7 x 15.2 x 9.87 x 26.7 x
Yield 7.34% 2.91% 4.07% 4.3% 7.66% 3.2%
Capitalization / Revenue 5.04 x 6.04 x 5.49 x 4.54 x 2.78 x 7.22 x
EV / Revenue 4.47 x 5.79 x 4.94 x 3.99 x 2.02 x 4.94 x
EV / EBITDA 8.73 x 13.6 x 13.3 x 10 x 6.41 x 17.9 x
EV / FCF 11.6 x 216 x 21.2 x 16 x 9.57 x 21.3 x
FCF Yield 8.6% 0.46% 4.71% 6.26% 10.5% 4.7%
Price to Book 7.09 x 8.04 x 5.23 x 4.38 x 2 x 2.5 x
Nbr of stocks (in thousands) 42,608 42,608 44,728 44,728 44,728 58,146
Reference price 2 368.0 360.5 294.5 279.0 130.5 218.5
Announcement Date 2/13/19 2/6/20 2/4/21 2/10/22 2/17/23 2/6/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
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
Operating Margin 50.91% 42.09% 36.24% 38.86% 30.14% 26.03%
Earnings before Tax (EBT) 1 1,622 1,053 804.4 1,045 733.9 506.2
Net income 1 1,296 852.6 660 827.7 597.3 425.9
Net margin 41.66% 33.52% 27.53% 30.1% 28.41% 24.19%
EPS 2 30.11 19.86 14.93 18.36 13.22 8.170
Free Cash Flow 1 1,196 68.23 558.2 686.8 443.2 409.3
FCF margin 38.45% 2.68% 23.28% 24.97% 21.08% 23.25%
FCF Conversion (EBITDA) 75.1% 6.3% 62.54% 62.73% 66.99% 84.1%
FCF Conversion (Net income) 92.29% 8% 84.57% 82.97% 74.2% 96.1%
Dividend per Share 2 27.00 10.50 12.00 12.00 10.00 7.000
Announcement Date 2/13/19 2/6/20 2/4/21 2/10/22 2/17/23 2/6/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 Q3 2022 Q4
Net sales 1 611.4 549.5 444.2 497.2
EBITDA - - - -
EBIT 1 184 187.2 97.26 165
Operating Margin 30.1% 34.07% 21.9% 33.19%
Earnings before Tax (EBT) - - - -
Net income - - - -
Net margin - - - -
EPS - - - -
Dividend per Share - - - -
Announcement Date 5/4/22 8/3/22 11/4/22 2/17/23
1TWD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,765 632 1,322 1,509 1,597 3,999
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,196 68.2 558 687 443 409
ROE (net income / shareholders' equity) 71.4% 40.2% 28.1% 29.7% 19.8% 10.1%
ROA (Net income/ Total Assets) 36.7% 20.5% 16.1% 16.3% 9.35% 5.89%
Assets 1 3,530 4,152 4,103 5,092 6,389 7,231
Book Value Per Share 2 51.90 44.80 56.30 63.80 65.20 87.60
Cash Flow per Share 2 41.40 17.40 36.10 44.20 41.50 14.50
Capex 1 34.9 44.7 37.8 18.6 4.27 24.8
Capex / Sales 1.12% 1.76% 1.58% 0.68% 0.2% 1.41%
Announcement Date 2/13/19 2/6/20 2/4/21 2/10/22 2/17/23 2/6/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Semiconductor Equipment & Testing

1st Jan change Capi.
MACHVISION INC. Stock Machvision Inc.
+109.15% 815M
ASML HOLDING N.V. Stock ASML Holding N.V.
+23.94% 357B
LAM RESEARCH CORPORATION Stock Lam Research Corporation
+18.50% 121B
TOKYO ELECTRON LTD. Stock Tokyo Electron Ltd.
+39.06% 101B
ENTEGRIS, INC. Stock Entegris, Inc.
+14.20% 20.51B
ASE TECHNOLOGY HOLDING CO., LTD. Stock ASE Technology Holding Co., Ltd.
+8.89% 19.49B
SCREEN HOLDINGS CO., LTD. Stock Screen Holdings Co., Ltd.
+39.06% 9.82B
ONTO INNOVATION INC. Stock Onto Innovation Inc.
+24.85% 9.36B
AMKOR TECHNOLOGY, INC. Stock Amkor Technology, Inc.
+2.85% 7.75B
ASMPT LIMITED Stock ASMPT Limited
+32.08% 5.24B
Other Semiconductor Equipment & Testing
  1. Stock Market
  2. Equities
  3. 3563 Stock
  4. Financials Machvision Inc.