Subscribe

Dyaco International Inc. (1598.TW)

TWD19.80 +0.55 (+2.86%)
TW TAI Consumer Cyclical Leisure
Address No. 111 Songjiang Road 10486
Taipei City, TW
CEO Ming-Nan Chen
Website dyaco.com
IPO 2012-10-03
ISIN TW0001598001

Explore sections of this company profile

Description

Dyaco International Inc., headquartered in Taipei City, Taiwan since its establishment in 1990, operates globally in the design, manufacturing, and distribution of fitness, physical therapy, and sports equipment. The company's diverse product range features cardiovascular machines for residential, commercial, and medical applications, in addition to dedicated indoor cycling solutions. It supplies its exercise apparatus to a wide clientele, including individual consumers, commercial gym operators, and rehabilitation centers, under prominent brands such as Spirit Fitness, Xterra, SOLE Fitness, Johnny G, Dyaco Medical, and UFC.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
TWD19.80 +0.55 (+2.86%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
343.9K
Beta
0.47
Float Shares
133.58M
Free Float %
80.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.24% -0.73% -1.45% +5.17% -7.08% -1.69% -8.33% -46.39% -73.29% -51.52% -32.44%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
19.80
Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 1 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.76
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Leisure: +7.6%
    -15.2% Q1'26: -12.1% (vs Q1'25)
  • EPS growth Leisure: +13.2%
    -844.4% Q1'26: +151.0% (vs Q1'25)
  • FCF margin FCF growth · Leisure: +30.4%
    -14.8% Q1'26: +12.5% (vs Q1'25)
  • EBIT margin Leisure: +11.0%
    -11.1% Q1'26: +3.5% (vs Q1'25)
  • ROIC Leisure: +6.9%
    -8.3% Q1'26: +1.7% (vs Q1'25)
  • Share dilution Leisure: +0.0%
    +5.2% Q1'26: +4.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Leisure: -0.39×
    -10.61× Q1'26: 9.33× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.57) × ERP
WACC = 44% × Ke + 56% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 19.80
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Dec 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
5.56B
est: 5.48B (+1.4%)
5.85B
est: 6.44B (-9.2%)
13.12B
est: 13.17B (-0.3%)
11.74B
est: 14.28B (-17.8%)
7.12B
est: 14.24B (-50.0%)
7.79B
est: 14.24B (-45.3%)
5.48B
5.48B – 5.48B
-61.5% YoY
5.48B
5.48B – 5.48B
+0.0% YoY
6.44B
6.44B – 6.44B
+17.5% YoY
13.17B
13.17B – 13.17B
+104.4% YoY
14.28B
14.28B – 14.28B
+8.5% YoY
14.24B
14.24B – 14.24B
-0.3% YoY
EBITDA
442.05M
est: 390.00M (+13.3%)
615.86M
est: 458.22M (+34.4%)
2.03B
est: 936.80M (+116.8%)
901.54M
est: 1.02B (-11.3%)
256.99M
est: 1.01B (-74.6%)
194.61M
est: 1.01B (-80.8%)
146.83M
146.83M – 146.83M
-85.5% YoY
146.83M
146.83M – 146.83M
+0.0% YoY
172.51M
172.51M – 172.51M
+17.5% YoY
352.68M
352.68M – 352.68M
+104.4% YoY
382.51M
382.51M – 382.51M
+8.5% YoY
381.39M
381.39M – 381.39M
-0.3% YoY
EBIT
201.01M
est: 218.51M (-8.0%)
338.07M
est: 256.74M (+31.7%)
1.71B
est: 524.87M (+226.0%)
616.97M
est: 569.26M (+8.4%)
3.47M
est: 567.60M (-99.4%)
-71.54M
est: 567.60M (-112.6%)
-45.64M
-45.64M – -45.64M
-108.0% YoY
-45.64M
-45.64M – -45.64M
+0.0% YoY
-53.63M
-53.63M – -53.63M
-17.5% YoY
-109.64M
-109.64M – -109.64M
-104.4% YoY
-118.91M
-118.91M – -118.91M
-8.5% YoY
-118.56M
-118.56M – -118.56M
+0.3% YoY
Net Income
107.12M
est: 110.22M (-2.8%)
189.00M
est: 331.77M (-43.0%)
1.32B
est: 1.60B (-17.7%)
440.34M
est: 1.14B (-61.4%)
-94.68M
est: 1.22B (-107.7%)
-122.77M
est: 1.22B (-110.0%)
115.94M
115.94M – 115.94M
-90.5% YoY
115.94M
115.94M – 115.94M
+0.0% YoY
348.98M
348.98M – 348.98M
+201.0% YoY
1.69B
1.69B – 1.69B
+383.6% YoY
1.20B
1.20B – 1.20B
-29.0% YoY
1.29B
1.29B – 1.29B
+7.3% YoY
SGA
1.42B
est: 1.68B (-15.3%)
1.28B
est: 1.97B (-35.4%)
3.51B
est: 4.04B (-12.9%)
3.14B
est: 4.38B (-28.3%)
2.26B
est: 4.37B (-48.2%)
2.65B
est: 4.37B (-39.3%)
1.81B
1.81B – 1.81B
-58.5% YoY
1.81B
1.81B – 1.81B
+0.0% YoY
2.13B
2.13B – 2.13B
+17.5% YoY
4.36B
4.36B – 4.36B
+104.4% YoY
4.73B
4.73B – 4.73B
+8.5% YoY
4.71B
4.71B – 4.71B
-0.3% YoY
EPS
1.05
est: 0.69 (+51.8%)
2.00
est: 2.08 (-4.0%)
11.39
est: 10.07 (+13.1%)
3.39
est: 7.15 (-52.6%)
-0.73
est: 7.67 (-109.5%)
-0.84
est: 7.67 (-110.9%)
0.69
0.69 – 0.69
-91.0% YoY
0.69
0.69 – 0.69
+0.0% YoY
2.08
2.08 – 2.08
+201.0% YoY
10.07
10.07 – 10.07
+383.6% YoY
7.15
7.15 – 7.15
-29.0% YoY
7.67
7.67 – 7.67
+7.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-19 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-18 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-15 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-14 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-13 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-12 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-11 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-08 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-07 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-06 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-05 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-05-04 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-29 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-28 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-27 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-24 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-23 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-22 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-21 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-16 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-514.07M
OE per share TTM
-2.85
Owner's Yield
-15.38%
Maintenance CapEx ratio
388.21%
Maint CapEx / Avg PPE
44.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 48.9K 0.65%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 86.0K 0.39%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 20.9K 0.28%
4 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 7.4K 0.29%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-1.05M
Shares Outstanding
166.32M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Brian Keith Murray Chief Technology Officer male
Che Jung Li Vice President of Legal & Patent Affairs Department male
Chi-Jung Li Executive Vice President male
Hsuan-Fu Huang Senior Vice President of Research & Development Department male
Li-Wen Hsu Senior Vice President of Sales Department female
Mei Hua Wu Executive Vice President & Chief Financial Officer female
Ming-Nan Chen GM & President male
Teng-I Lo Senior Vice President of Production Department male
Yu-Hsiang Tseng Chief Operating Officer male
Yuan Sheng Chiu SVP of Financial Dept., Chief Accountant Officer & Chief of Corporate Governance Affairs male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits