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 2024-06-04 pm EDT 		5-day change 1st Jan Change
96.9 TWD -0.21% Intraday chart for United Orthopedic Corporation +2.65% +13.87%
May. 15 United Orthopedic Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 21 United Orthopedic Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 3,270 2,461 3,734 7,445 9,350 -
Enterprise Value (EV) 1 3,270 2,461 3,734 7,445 10,252 10,256
P/E ratio 39.4 x - - - - -
Yield - - 5.23% 4.7% 5.41% 6.56%
Capitalization / Revenue - 0.96 x 1.18 x 1.89 x 2 x 1.75 x
EV / Revenue - 0.96 x 1.18 x 1.89 x 2.2 x 1.92 x
EV / EBITDA - - - - 7.4 x 6.45 x
EV / FCF - 16.2 x 53.2 x -102 x 24.6 x 25.6 x
FCF Yield - 6.19% 1.88% -0.98% 4.06% 3.91%
Price to Book - - 1.25 x 2.13 x 2.39 x 2.44 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 96.90 96.90
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 2025
Net sales 1 - 2,571 3,169 3,930 4,664 5,341
EBITDA 1 - - - - 1,386 1,590
EBIT 1 - 161.4 341.6 543.3 686.3 765
Operating Margin - 6.28% 10.78% 13.82% 14.72% 14.32%
Earnings before Tax (EBT) - - - - - -
Net income 101.8 - - - - -
Net margin - - - - - -
EPS 0.9400 - - - - -
Free Cash Flow 1 - 152.3 70.16 -72.65 416 401
FCF margin - 5.93% 2.21% -1.85% 8.92% 7.51%
FCF Conversion (EBITDA) - - - - 30.01% 25.22%
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - - 2.500 4.000 5.240 6.360
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 1,124 1,146 1,362
EBITDA 1 - - - 211.4 273.5 - - 338 364 456
EBIT 1 60.92 71.54 101.8 114.6 171.2 155.8 124.9 167 183.5 210.5
Operating Margin 8.24% 9.62% 10.96% 12.28% 18.32% 13.73% 11.72% 14.86% 16.01% 15.46%
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 2025
Net Debt 1 - - - - 902 906
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - 0.6508 x 0.5698 x
Free Cash Flow 1 - 152 70.2 -72.7 416 401
ROE (net income / shareholders' equity) - - - 11.8% 13.2% 16%
ROA (Net income/ Total Assets) - - - 6.39% 7% 8.1%
Assets - - - - - -
Book Value Per Share 2 - - 38.30 39.90 40.60 39.70
Cash Flow per Share 2 - - - - 9.780 10.20
Capex 1 - 190 287 506 408 461
Capex / Sales - 7.38% 9.05% 12.89% 8.75% 8.63%
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
3
Last Close Price
96.9 TWD
Average target price
126.7 TWD
Spread / Average Target
+30.72%
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Medical Devices & Implants

1st Jan change Capi.
UNITED ORTHOPEDIC CORPORATION Stock United Orthopedic Corporation
+13.87% 290M
SMITH & NEPHEW PLC Stock Smith & Nephew Plc
-4.68% 11.09B
IMEIK TECHNOLOGY DEVELOPMENT CO.,LTD. Stock Imeik Technology Development Co.,Ltd.
-2.30% 8.56B
GLAUKOS CORPORATION Stock Glaukos Corporation
+44.31% 5.62B
INSPIRE MEDICAL SYSTEMS, INC. Stock Inspire Medical Systems, Inc.
-25.51% 4.41B
AXONICS, INC. Stock Axonics, Inc.
+7.95% 3.41B
ENOVIS CORPORATION Stock Enovis Corporation
-14.17% 2.6B
BEIJING BALANCE MEDICAL TECHNOLOGY CO.,LTD. Stock Beijing Balance Medical Technology Co.,Ltd.
-12.74% 2.07B
SHANGHAI MICROPORT ENDOVASCULAR MEDTECH CO., LTD. Stock Shanghai MicroPort Endovascular MedTech Co., Ltd.
-13.26% 1.92B
DOUBLE MEDICAL TECHNOLOGY INC. Stock Double Medical Technology Inc.
-28.92% 1.63B
Medical Devices & Implants
  1. Stock Market
  2. Equities
  3. 4129 Stock
  4. Financials United Orthopedic Corporation