Subscribe

Bafang Yunji International Company Limited (2753.TW)

TWD177.00 +1.50 (+0.85%)
TW TAI Consumer Cyclical Restaurants
Address No. 27, Zhongzheng East Road 251
New Taipei City, TW
CEO Hsin-Yi Lin
IPO 2020-09-29
ISIN TW0002753001

Explore sections of this company profile

Description

Headquartered in New Taipei City, Taiwan, Bafang Yunji International Company Limited is a food service enterprise that both manages and licenses a widespread network of dining establishments. Established in 1998, the company's branded eateries, known as BAFANG YUNJI, comprise a significant footprint of nearly 990 locations throughout Taiwan.

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
TWD177.00 +1.50 (+0.85%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
321.1K
Beta
-0.04
Float Shares
28.33M
Free Float %
42.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.56% -1.93% -3.01% -4.31% -11.03% -6.82% -4.05% +5.03% -1.11% -12.13% -12.13%
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
177.00
DCF (Unlevered) 346.12 +95.5%
DCF (Levered) 353.61 +99.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.72
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✓ MOAT relativo
  • Revenue growth Restaurants: +7.4%
    +9.5% Q1'26: +3.9% (vs Q1'25)
  • EPS growth Restaurants: +14.8%
    +42.5% Q1'26: +21.9% (vs Q1'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    +7.8% Q1'26: +12.2% (vs Q1'25)
  • EBIT margin Restaurants: +6.1%
    +12.6% Q1'26: +12.5% (vs Q1'25)
  • ROIC Restaurants: +6.2%
    +18.3% Q1'26: +18.9% (vs Q1'25)
  • Share dilution Restaurants: +0.0%
    -3.5% Q1'26: -6.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    1.48× Q1'26: 2.45× (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 (-0.04) × ERP
WACC = 80% × Ke + 20% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 341.42 Current price: 177.00
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 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
2 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
5.96B
est: 5.99B (-0.6%)
6.80B
est: 6.80B (0.0%)
7.34B
est: 7.68B (-4.5%)
8.03B
est: 8.01B (+0.2%)
8.79B
est: 8.80B (-0.1%)
9.49B
9.49B – 9.49B
+7.8% YoY
10.09B
10.09B – 10.09B
+6.4% YoY
EBITDA
1.29B
est: 1.30B (-0.9%)
1.52B
est: 1.48B (+2.6%)
1.40B
est: 1.60B (-12.4%)
1.56B
est: 1.66B (-6.3%)
1.88B
est: 1.83B (+2.7%)
1.97B
1.97B – 1.97B
+7.8% YoY
2.10B
2.10B – 2.10B
+6.4% YoY
EBIT
697.88M
est: 720.00M (-3.1%)
862.03M
est: 817.74M (+5.4%)
709.63M
est: 870.14M (-18.4%)
798.13M
est: 907.45M (-12.0%)
1.11B
est: 996.47M (+11.3%)
1.07B
1.07B – 1.07B
+7.8% YoY
1.14B
1.14B – 1.14B
+6.4% YoY
Net Income
541.34M
est: 621.13M (-12.8%)
660.95M
est: 641.14M (+3.1%)
554.17M
est: 555.98M (-0.3%)
602.02M
est: 548.49M (+9.8%)
855.94M
est: 750.96M (+14.0%)
741.62M
720.66M – 762.58M
-1.2% YoY
920.59M
920.59M – 920.59M
+24.1% YoY
SGA
1.56B
est: 1.52B (+2.8%)
1.72B
est: 1.72B (-0.4%)
1.86B
est: 1.93B (-3.5%)
2.04B
est: 2.01B (+1.2%)
2.06B
est: 2.21B (-6.7%)
2.38B
2.38B – 2.38B
+7.8% YoY
2.54B
2.54B – 2.54B
+6.4% YoY
EPS
8.74
est: 9.31 (-6.1%)
10.00
est: 9.61 (+4.1%)
8.35
est: 8.64 (-3.3%)
9.05
est: 8.52 (+6.2%)
12.84
est: 11.67 (+10.1%)
11.52
11.19 – 11.85
-1.2% YoY
14.30
14.30 – 14.30
+24.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-05-08 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-05-07 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-05-06 A- 4/5 4/5 5/5 5/5 1/5 3/5 2/5
2026-05-05 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-05-04 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-30 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-29 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-28 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-27 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-24 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-23 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-22 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-21 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-20 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-17 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5
2026-04-16 A- 4/5 4/5 5/5 5/5 1/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
854.89M
OE per share TTM
12.81
Owner's Yield
7.45%
Maintenance CapEx ratio
80.62%
Maint CapEx / Avg PPE
50.1%

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 15 ETFs in our universe

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
805.5K
Shares Outstanding
66.65M

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
Chin-Wei Lee Assistant Vice President of Sales Support Department male
Hsin-Yi Lin President female
Jian-Min Yuan Vice President
Lee-Ch Huang Chief Financial Officer & Accounting Supervisor female
Li-Ru Lin Vice President female
Pi-Lien Hsieh Assistant Vice President of Public Relations & Customer Service Department female
Wan-Ling Huang Vice President female
Xiu-Ying Gao Vice President
Ya-Mei Liao Vice President female
Yu-Zheng Lin Vice President
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