Subscribe

United Orthopedic Corporation (4129.TWO)

TWD92.20 +0.80 (+0.88%)
TW TWO Healthcare Medical - Devices
Address No.80, Sec.1, Chenggong Rd. 234634
New Taipei City, TW
CEO Deqiong Lin
IPO 2007-12-31
ISIN TW0004129002

Explore sections of this company profile

Description

United Orthopedic Corporation is a firm dedicated to the research, development, manufacturing, and global distribution of advanced orthopedic implants and specialized surgical instruments. The company's extensive product offerings address a wide spectrum of orthopedic needs. Its comprehensive range of hip and knee solutions includes various artificial hip joints, partial hip replacements, specialized joints for large trochanteric fractures, and Moore hip prostheses. Uniquely, it also designs and supplies custom artificial hip and knee joints specifically tailored for individual tumor patients, alongside standard artificial knee replacement joints, revision systems, and restricted artificial knee joints. For spinal care, United Orthopedic manufactures vertebral fixation devices. Furthermore, its portfolio extends to injury and trauma products, which encompass a variety of orthopedic internal fixation items, bone plates, bone nails, bone pins, and bone screws. The company also functions as an OEM supplier for orthopedic internal fixation solutions and provides specialized lamb salvage systems. Beyond implants, United Orthopedic Corporation delivers orthopedic surgical equipment and the machinery necessary for its manufacturing. It also trades in special metal and plastic materials, actively engaging in the import and export of its products across international markets. With a global footprint, the company conducts business in Taiwan, across Asia, the Americas, Europe, Africa, and Australia. Established in 1993, United Orthopedic Corporation is headquartered in New Taipei City, Taiwan, and operates as a subsidiary of Chi-Yi Investment Co. Ltd.

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
TWD92.20 +0.80 (+0.88%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
299.5K
Beta
0.37
Float Shares
78.59M
Free Float %
81.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.08% -6.99% -10.44% -16.16% -26.85% -18.04% -3.97% +50.25% +190.05% +34.23% +586.61%
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
92.20
DCF (Unlevered) 59.67 -35.3%
DCF (Levered) 421.54 +357.2%

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 1 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.85
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Devices: +11.2%
    +21.5% Q1'26: +15.2% (vs Q1'25)
  • EPS growth Medical - Devices: +28.5%
    +23.5% Q1'26: -54.0% (vs Q1'25)
  • FCF margin FCF growth · Medical - Devices: +30.9%
    +5.5% Q1'26: -1.9% (vs Q1'25)
  • EBIT margin Medical - Devices: +6.2%
    +13.1% Q1'26: +7.9% (vs Q1'25)
  • ROIC Medical - Devices: +3.3%
    +10.0% Q1'26: +6.1% (vs Q1'25)
  • Share dilution Medical - Devices: 0.0%
    +2.0% Q1'26: +0.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Devices: -0.35×
    1.61× Q1'26: 4.36× (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 (0.43) × ERP
WACC = 82% × Ke + 18% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 59.33 Current price: 92.20
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.
2 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
1.39B
est.
1.42B
est: 1.35B (+4.6%)
1.97B
est: 1.97B (-0.4%)
2.32B
est: 2.33B (-0.6%)
2.45B
est: 2.42B (+1.3%)
2.35B
est: 2.34B (+0.4%)
2.57B
est: 2.57B (+0.1%)
3.16B
est: 3.16B (+0.0%)
3.93B
est: 3.93B (0.0%)
4.65B
est: 4.69B (-0.8%)
5.66B
est: 5.68B (-0.5%)
6.77B
6.77B – 6.77B
+19.2% YoY
8.05B
8.05B – 8.05B
+18.8% YoY
EBITDA
286.79M
est.
263.23M
est: 279.02M (-5.7%)
312.33M
est: 406.83M (-23.2%)
299.58M
est: 480.92M (-37.7%)
394.23M
est: 499.07M (-21.0%)
376.68M
est: 481.85M (-21.8%)
471.16M
est: 530.21M (-11.1%)
676.84M
est: 651.68M (+3.9%)
949.84M
est: 810.62M (+17.2%)
1.08B
est: 1.29B (-16.5%)
1.28B
est: 1.56B (-18.2%)
1.87B
1.87B – 1.87B
+19.2% YoY
2.22B
2.22B – 2.22B
+18.8% YoY
EBIT
134.28M
est.
159.69M
est: 130.64M (+22.2%)
161.94M
est: 190.48M (-15.0%)
84.80M
est: 225.17M (-62.3%)
124.12M
est: 233.66M (-46.9%)
89.88M
est: 225.60M (-60.2%)
161.43M
est: 248.24M (-35.0%)
341.58M
est: 305.11M (+12.0%)
553.37M
est: 379.53M (+45.8%)
618.29M
est: 963.70M (-35.8%)
740.72M
est: 1.17B (-36.6%)
1.39B
1.39B – 1.39B
+19.2% YoY
1.65B
1.65B – 1.65B
+18.8% YoY
Net Income
200.93M
est.
146.60M
est: 177.46M (-17.4%)
130.26M
est: 211.03M (-38.3%)
127.55M
est: 160.48M (-20.5%)
88.58M
est: 130.69M (-32.2%)
101.83M
est: 89.85M (+13.3%)
52.27M
est: 29.79M (+75.5%)
221.53M
est: 226.79M (-2.3%)
384.20M
est: 421.48M (-8.8%)
456.43M
est: 494.82M (-7.8%)
562.50M
est: 591.07M (-4.8%)
713.60M
703.88M – 723.32M
+20.7% YoY
846.91M
846.91M – 846.91M
+18.7% YoY
SGA
824.16M
est.
597.47M
est: 801.83M (-25.5%)
962.65M
est: 1.17B (-17.7%)
1.17B
est: 1.38B (-15.3%)
1.28B
est: 1.43B (-10.8%)
1.40B
est: 1.38B (+0.9%)
1.54B
est: 1.52B (+0.9%)
1.85B
est: 1.87B (-1.4%)
2.31B
est: 2.33B (-0.6%)
2.78B
est: 2.78B (-0.2%)
3.40B
est: 3.37B (+0.8%)
4.02B
4.02B – 4.02B
+19.2% YoY
4.78B
4.78B – 4.78B
+18.8% YoY
EPS
2.09
est.
2.01
est: 1.85 (+8.8%)
1.78
est: 2.20 (-18.9%)
1.61
est: 1.67 (-3.6%)
1.05
est: 1.36 (-22.8%)
1.00
est: 0.94 (+7.0%)
0.37
est: 0.31 (+19.4%)
2.84
est: 2.36 (+20.3%)
4.56
est: 4.39 (+4.0%)
4.75
est: 5.05 (-5.9%)
5.83
est: 6.03 (-3.3%)
7.28
7.18 – 7.38
+20.7% YoY
8.64
8.64 – 8.64
+18.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-05-08 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-05-07 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-05-06 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-05-05 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-05-04 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-30 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-29 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-28 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-27 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-24 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-23 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-22 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-21 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-20 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-17 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5
2026-04-16 B+ 3/5 3/5 4/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
978.74M
OE per share TTM
9.97
Owner's Yield
10.69%
Maintenance CapEx ratio
4.94%
Maint CapEx / Avg PPE
50.4%

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 12 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
1.29M
Shares Outstanding
96.44M

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
Deqiong Lin Vice President & Director 12M male
Chien-Chong Liao Vice President 8M male
Chih Chieh Cheng Chief Information Security Officer
Lin Terchien President & Manager
Yuan-Chang Deng Divisional Head of Department of Finance & Accounting and Accounting Supervisor 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