Subscribe

USERJOY Technology Co.,Ltd. (3546.TWO)

TWD71.80 +0.80 (+1.13%)
TW TWO Technology Electronic Gaming & Multimedia
Address No. 2, Jianba Road 235
New Taipei City, TW
CEO Hsin Liu
Website uj.com.tw
IPO 2008-08-20
ISIN TW0003546008

Explore sections of this company profile

Description

USERJOY Technology Co., Ltd. focuses on the creation, development, and global sale of interactive entertainment software for online and mobile platforms, both within Taiwan and across international markets. The company's diverse game offerings include titles for personal computers (PC), massively multiplayer online (MMO) experiences, web-based games, home consoles, and cutting-edge augmented and virtual reality (AR/VR) applications, among others. Founded in 1995, its operations are headquartered in New Taipei City, 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
TWD71.80 +0.80 (+1.13%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
402.7K
Beta
0.13
Float Shares
43.33M
Free Float %
74.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.25% +16.03% +10.50% +15.18% +6.77% +1.68% -20.74% +13.23% +12.76% +352.93% +89.34%
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
71.80
DCF (Unlevered) 132.63 +84.7%
DCF (Levered) 93.27 +29.9%

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) 0% Bullish
Rating 2025-02 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.76
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    +2.1% Q1'26: +50.1% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    -60.9% Q1'26: +158.9% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +16.3% Q1'26: +16.7% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +10.5% Q1'26: +28.6% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +21.5% Q1'26: +72.9% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    -0.4% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    1.65× Q1'26: 0.53× (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 = 92% × Ke + 8% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 132.63 Current price: 71.80
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 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
641.66M
est: 642.00M (-0.1%)
763.07M
est: 763.00M (+0.0%)
989.08M
est: 989.33M (0.0%)
1.13B
est: 1.13B (+0.0%)
1.15B
est: 1.14B (+0.8%)
1.55B
est: 1.54B (+0.4%)
1.70B
est: 1.70B (+0.0%)
1.58B
est: 1.58B (0.0%)
1.37B
est: 1.37B (+0.0%)
1.39B
est: 1.38B (+1.3%)
1.42B
est: 1.39B (+2.6%)
1.63B
1.63B – 1.63B
+17.3% YoY
EBITDA
11.80M
est: 161.94M (-92.7%)
183.01M
est: 192.46M (-4.9%)
237.56M
est: 249.55M (-4.8%)
259.38M
est: 285.79M (-9.2%)
269.75M
est: 287.13M (-6.1%)
381.27M
est: 389.64M (-2.2%)
407.53M
est: 428.30M (-4.9%)
395.41M
est: 399.55M (-1.0%)
325.75M
est: 344.81M (-5.5%)
400.60M
est: 320.90M (+24.8%)
214.57M
est: 323.47M (-33.7%)
379.44M
379.44M – 379.44M
+17.3% YoY
EBIT
-30.46M
est: 143.34M (-121.2%)
143.10M
est: 170.35M (-16.0%)
199.47M
est: 220.88M (-9.7%)
238.77M
est: 252.96M (-5.6%)
240.18M
est: 254.15M (-5.5%)
344.48M
est: 344.89M (-0.1%)
346.16M
est: 379.10M (-8.7%)
396.54M
est: 353.65M (+12.1%)
260.39M
est: 305.20M (-14.7%)
356.10M
est: 274.82M (+29.6%)
149.89M
est: 277.02M (-45.9%)
324.95M
324.95M – 324.95M
+17.3% YoY
Net Income
-28.28M
est: -60.13M (+53.0%)
133.94M
est: 117.30M (+14.2%)
170.47M
est: 161.31M (+5.7%)
190.52M
est: 192.01M (-0.8%)
198.91M
est: 182.20M (+9.2%)
283.00M
est: 264.71M (+6.9%)
289.76M
est: 305.94M (-5.3%)
323.65M
est: 328.24M (-1.4%)
214.46M
est: 229.09M (-6.4%)
294.32M
est: 271.12M (+8.6%)
115.07M
est: 49.80M (+131.1%)
324.01M
324.01M – 324.01M
+550.6% YoY
SGA
378.66M
est: 317.76M (+19.2%)
324.00M
est: 377.65M (-14.2%)
411.80M
est: 489.67M (-15.9%)
473.04M
est: 560.78M (-15.6%)
513.71M
est: 563.42M (-8.8%)
799.98M
est: 764.58M (+4.6%)
875.40M
est: 840.43M (+4.2%)
752.30M
est: 784.00M (-4.0%)
661.56M
est: 676.60M (-2.2%)
675.29M
est: 673.65M (+0.2%)
695.91M
est: 679.04M (+2.5%)
796.54M
796.54M – 796.54M
+17.3% YoY
EPS
-0.49
est: -1.02 (+52.1%)
2.33
est: 1.99 (+16.9%)
2.99
est: 2.74 (+9.2%)
3.30
est: 3.27 (+1.1%)
3.44
est: 3.10 (+10.9%)
4.87
est: 4.50 (+8.1%)
4.96
est: 5.20 (-4.7%)
5.54
est: 5.58 (-0.8%)
3.67
est: 3.90 (-5.8%)
5.04
est: 4.63 (+8.9%)
1.97
est: 0.85 (+131.8%)
5.53
5.53 – 5.53
+550.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-11 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-08 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-07 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-06 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-05 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-04 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-29 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-27 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-24 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-22 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
127.35M
OE per share TTM
2.19
Owner's Yield
3.17%
Maintenance CapEx ratio
55.23%
Maint CapEx / Avg PPE
18.6%

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 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.01% 8.1K 0.42%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 174.3K 0.39%
3 Dimensional - Emerging Markets Value ETF DFEV 0.00% 36.8K 0.46%
4 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 112.3K 0.29%
5 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 118.4K 0.28%
6 Avantis Emerging Markets Equity ETF AVEM 0.00% 151.3K 0.33%

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
343.8K
Shares Outstanding
58.43M

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
Hsin Liu Chairman & Chief Executive Officer and Chief Sustainability Officer 5M
Li Yu Shan Deputy General Manager and Director 1M
H. T. Chou Chief Financial Officer male
Li Hui Fang Accounting Supervisor
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