Subscribe

Chlitina Holding Ltd. (4137.TW)

TWD96.30 +1.70 (+1.80%)
TW TAI Consumer Defensive Household & Personal Products
Address No.107, Songren Road 11073
Taipei, HE, TW
CEO Pi Hua Chen
IPO 2013-11-27
ISIN KYG211641017

Explore sections of this company profile

Description

Chlitina Holding Limited, an investment holding company, engages in the research, development, manufacture, and sale of beauty and skin care products in Taiwan and internationally. The company offers skin care products for basic maintenance, serum, acne, dehydration, dull spots, wrinkles, and repairs; and makeup remover cleansing, moisturizer, lotion, cleanser, and essential oils products under the Chlitina brand. It also provides enterprise management consulting services; medical cosmetology services; and cosmetology training services, as well as operates as a dealer of health food and daily necessities products, skincare and supplementary health care products, and general practice and foods. In addition, the company engages in the cosmetic retail and manicure; investing and researching; investing and trading of skincare product; and importing trade goods business. It sells its products online, as well as operates franchised channels. Chlitina Holding Limited was founded in 1989 and is based in Taipei, 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
TWD96.30 +1.70 (+1.80%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
212.0K
Beta
0.44
Float Shares
54.29M
Free Float %
65.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.48% -0.47% -3.65% -3.65% +3.94% +4.46% -9.05% -55.82% -47.63% -30.91% -60.44%
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
96.30
DCF (Unlevered) 272.70 +183.2%
DCF (Levered) 193.55 +101.0%

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 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.57
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 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 Household & Personal Products: +3.3%
    -4.6% Q1'26: +15.1% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    +24.9% Q1'26: +107.4% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +9.3% Q1'26: +17.3% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +19.0% Q1'26: +15.5% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +21.9% Q1'26: +14.6% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    -2.1% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    2.89× Q1'26: 5.21× (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 (0.48) × ERP
WACC = 75% × Ke + 25% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 268.95 Current price: 96.30
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
4.39B
est: 4.37B (+0.6%)
3.36B
est: 3.36B (+0.0%)
3.29B
est: 3.27B (+0.5%)
4.58B
est: 4.56B (+0.3%)
5.14B
est: 5.13B (+0.2%)
4.06B
est: 3.98B (+1.9%)
5.27B
est: 5.27B (+0.0%)
4.07B
est: 4.20B (-3.2%)
4.53B
est: 4.48B (+1.3%)
4.07B
est: 4.08B (-0.3%)
3.88B
est: 3.86B (+0.6%)
4.27B
4.27B – 4.27B
+10.7% YoY
EBITDA
1.56B
est: 1.74B (-10.3%)
1.11B
est: 1.34B (-17.2%)
904.85M
est: 1.30B (-30.6%)
1.69B
est: 1.82B (-7.2%)
2.05B
est: 2.04B (+0.4%)
1.75B
est: 1.58B (+10.3%)
2.42B
est: 2.10B (+15.2%)
1.57B
est: 1.67B (-6.3%)
1.93B
est: 1.63B (+17.9%)
1.18B
est: 1.49B (-20.4%)
1.03B
est: 1.41B (-27.0%)
1.56B
1.56B – 1.56B
+10.7% YoY
EBIT
1.37B
est: 1.41B (-2.9%)
1.04B
est: 1.09B (-4.1%)
838.49M
est: 1.06B (-20.8%)
1.70B
est: 1.48B (+15.1%)
1.79B
est: 1.66B (+7.9%)
1.12B
est: 1.29B (-12.9%)
1.77B
est: 1.70B (+4.0%)
1.18B
est: 1.36B (-13.2%)
1.60B
est: 1.30B (+23.1%)
860.13M
est: 1.18B (-27.4%)
737.46M
est: 1.12B (-34.2%)
1.24B
1.24B – 1.24B
+10.7% YoY
Net Income
1.17B
est: 1.20B (-2.9%)
730.79M
est: 829.43M (-11.9%)
582.96M
est: 661.57M (-11.9%)
1.22B
est: 1.31B (-6.7%)
1.43B
est: 1.49B (-3.9%)
959.64M
est: 1.06B (-9.2%)
1.36B
est: 1.45B (-6.8%)
689.86M
est: 795.20M (-13.2%)
1.03B
est: 792.15M (+30.5%)
472.68M
est: 527.80M (-10.4%)
588.00M
est: 645.32M (-8.9%)
685.32M
685.32M – 685.32M
+6.2% YoY
SGA
1.97B
est: 2.45B (-19.6%)
1.69B
est: 1.88B (-10.0%)
1.86B
est: 1.84B (+1.5%)
2.22B
est: 2.56B (-13.4%)
2.53B
est: 2.87B (-11.9%)
2.33B
est: 2.23B (+4.5%)
2.61B
est: 2.96B (-11.8%)
2.15B
est: 2.36B (-8.9%)
2.57B
est: 2.50B (+2.9%)
2.60B
est: 2.27B (+14.5%)
2.17B
est: 2.15B (+1.0%)
2.38B
2.38B – 2.38B
+10.7% YoY
EPS
14.68
est: 14.26 (+2.9%)
9.19
est: 9.84 (-6.6%)
7.41
est: 7.85 (-5.6%)
15.40
est: 15.51 (-0.7%)
18.02
est: 17.69 (+1.9%)
12.09
est: 12.54 (-3.6%)
17.05
est: 17.25 (-1.2%)
8.68
est: 9.44 (-8.0%)
13.01
est: 9.61 (+35.4%)
5.81
est: 6.40 (-9.2%)
7.13
est: 7.83 (-8.9%)
8.31
8.31 – 8.31
+6.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 4/5 4/5 4/5 2/5 3/5 3/5
2026-05-08 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-07 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-06 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-05 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-04 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-04-30 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-04-29 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-04-27 B+ 3/5 4/5 3/5 5/5 1/5 3/5 3/5
2026-04-24 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 5/5 1/5 3/5 3/5
2026-04-22 B+ 3/5 4/5 3/5 5/5 1/5 3/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 5/5 1/5 3/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 5/5 1/5 3/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 5/5 1/5 3/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
515.15M
OE per share TTM
5.83
Owner's Yield
5.84%
Maintenance CapEx ratio
5.57%
Maint CapEx / Avg PPE
41.4%

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 27 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
6.0K
Shares Outstanding
82.49M

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
Pi-Hua Chen CSO & Chairman of the Board 744.0K female
Chen-Yu Chao Chief Executive Officer, GM & Director 744.0K male
An-Rong Hu Director of Accounting & Investor Relations
Pai-Ying Chen President of Taiwan branch female
Yi-Ning Lee Secretary
Chien-Chih Yeh Senior Chief Financial Officer and Financial Controller, Senior Chief Executive Officer of Finance & Accounting Department male
Chi-Chih Yang President of Mainland China Area 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