Subscribe

INTAI Technology Corporation (4163.TWO)

TWD127.00 +0.00 (+0.00%)
TW TWO Industrials Manufacturing - Tools & Accessories
Address 9 Jingke Road 408
Taichung, TW
CEO Zhao Xun Zhong
IPO 2012-06-20
ISIN TW0004163001

Explore sections of this company profile

Description

INTAI Technology Corporation, established in 1988 and headquartered in Taichung, Taiwan, is a diversified manufacturer. The company specializes in providing a broad spectrum of products to various sectors, including automotive, aerospace, precision hardware, medical devices, and electronic communication, serving both the Taiwanese domestic market and international clients. Its extensive product portfolio features both standard and custom-engineered precision hardware components. INTAI also dedicates a significant portion of its expertise to the medical field, manufacturing critical components for applications like endoscopic minimally invasive surgery, breast biopsy devices, and a wide array of disposable and reusable medical instruments. Furthermore, the company develops and supplies a comprehensive range of orthopedic implants, such as thoracolumbar and cervical spinal sets, pedicle screws, PEEK and titanium cages, trauma screws and plates, and specialized surgical instruments. Beyond these, INTAI extends its capabilities to offer RF and microwave products, catering to commercial, wireless, automotive, and telecommunication industries.

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
TWD127.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
158.1K
Beta
0.16
Float Shares
38.44M
Free Float %
76.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.10% +2.94% -10.50% -4.39% -1.01% +6.52% -7.98% -27.94% +13.69% -21.84% +137.35%
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
127.00
DCF (Unlevered) 33.44 -73.7%
DCF (Levered) 303.89 +139.3%

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 2025-07 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.80
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
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
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Manufacturing - Tools & Accessories: +4.1%
    +1.2% Q1'26: +1.7% (vs Q1'25)
  • EPS growth Manufacturing - Tools & Accessories: +12.8%
    -4.1% Q1'26: -22.3% (vs Q1'25)
  • FCF margin FCF growth · Manufacturing - Tools & Accessories: +37.4%
    +9.4% Q1'26: +9.7% (vs Q1'25)
  • EBIT margin Manufacturing - Tools & Accessories: +9.1%
    +11.9% Q1'26: +11.6% (vs Q1'25)
  • ROIC Manufacturing - Tools & Accessories: +5.8%
    +9.7% Q1'26: +9.5% (vs Q1'25)
  • Share dilution Manufacturing - Tools & Accessories: +0.3%
    -4.4% Q1'26: -1.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Manufacturing - Tools & Accessories: -0.48×
    2.17× Q1'26: 2.15× (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 (0.08) × ERP
WACC = 88% × Ke + 12% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 33.44 Current price: 127.00
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 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.
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.
Dec 2032
1 Rev. Ana.
1 EPS Ana.
Revenue
1.94B
est.
2.09B
est.
2.09B
est.
2.14B
est.
2.33B
est: 2.02B (+15.4%)
1.96B
est: 2.36B (-16.9%)
1.97B
est: 2.49B (-20.8%)
2.41B
est: 2.30B (+5.2%)
2.44B
est: 2.57B (-4.8%)
2.38B
est: 2.38B (+0.0%)
2.41B
est: 2.46B (-2.2%)
2.14B
2.14B – 2.14B
-12.9% YoY
2.02B
2.02B – 2.02B
-5.9% YoY
2.36B
2.36B – 2.36B
+17.1% YoY
2.49B
2.49B – 2.49B
+5.6% YoY
2.30B
2.30B – 2.30B
-7.9% YoY
2.57B
2.57B – 2.57B
+11.9% YoY
2.41B
2.41B – 2.41B
-6.2% YoY
EBITDA
440.88M
est.
474.71M
est.
474.71M
est.
486.28M
est.
570.25M
est: 457.68M (+24.6%)
409.39M
est: 535.78M (-23.6%)
396.37M
est: 565.74M (-29.9%)
655.76M
est: 521.02M (+25.9%)
584.82M
est: 583.22M (+0.3%)
509.87M
est: 539.46M (-5.5%)
286.13M
est: 514.09M (-44.3%)
447.82M
447.82M – 447.82M
-12.9% YoY
421.48M
421.48M – 421.48M
-5.9% YoY
493.40M
493.40M – 493.40M
+17.1% YoY
520.99M
520.99M – 520.99M
+5.6% YoY
479.81M
479.81M – 479.81M
-7.9% YoY
537.09M
537.09M – 537.09M
+11.9% YoY
503.64M
503.64M – 503.64M
-6.2% YoY
EBIT
329.49M
est.
354.78M
est.
354.78M
est.
363.43M
est.
447.10M
est: 342.05M (+30.7%)
304.79M
est: 400.42M (-23.9%)
280.63M
est: 422.81M (-33.6%)
535.37M
est: 389.39M (+37.5%)
447.64M
est: 435.88M (+2.7%)
346.66M
est: 403.17M (-14.0%)
286.13M
est: 399.35M (-28.3%)
347.86M
347.86M – 347.86M
-12.9% YoY
327.40M
327.40M – 327.40M
-5.9% YoY
383.27M
383.27M – 383.27M
+17.1% YoY
404.70M
404.70M – 404.70M
+5.6% YoY
372.71M
372.71M – 372.71M
-7.9% YoY
417.21M
417.21M – 417.21M
+11.9% YoY
391.22M
391.22M – 391.22M
-6.2% YoY
Net Income
237.11M
est.
371.86M
est.
371.86M
est.
159.83M
est.
363.98M
est: 239.54M (+51.9%)
246.84M
est: 414.75M (-40.5%)
228.44M
est: 374.29M (-39.0%)
422.33M
est: 458.85M (-8.0%)
340.58M
est: 352.52M (-3.4%)
259.89M
est: 389.42M (-33.3%)
238.04M
est: 251.03M (-5.2%)
152.74M
152.74M – 152.74M
-39.2% YoY
228.91M
228.91M – 228.91M
+49.9% YoY
396.34M
396.34M – 396.34M
+73.1% YoY
357.67M
357.67M – 357.67M
-9.8% YoY
438.49M
438.49M – 438.49M
+22.6% YoY
336.87M
336.87M – 336.87M
-23.2% YoY
372.14M
372.14M – 372.14M
+10.5% YoY
SGA
314.72M
est.
338.87M
est.
338.87M
est.
347.13M
est.
292.20M
est: 326.71M (-10.6%)
287.77M
est: 382.46M (-24.8%)
301.26M
est: 403.85M (-25.4%)
359.64M
est: 371.93M (-3.3%)
383.87M
est: 416.33M (-7.8%)
486.81M
est: 385.09M (+26.4%)
est: 326.34M (-100.0%)
284.27M
284.27M – 284.27M
-12.9% YoY
267.55M
267.55M – 267.55M
-5.9% YoY
313.20M
313.20M – 313.20M
+17.1% YoY
330.72M
330.72M – 330.72M
+5.6% YoY
304.58M
304.58M – 304.58M
-7.9% YoY
340.94M
340.94M – 340.94M
+11.9% YoY
319.71M
319.71M – 319.71M
-6.2% YoY
EPS
4.88
est.
7.66
est.
7.66
est.
3.29
est.
7.54
est: 4.93 (+52.8%)
5.11
est: 8.54 (-40.2%)
4.73
est: 7.71 (-38.6%)
8.75
est: 9.45 (-7.4%)
7.05
est: 7.26 (-2.9%)
5.38
est: 8.02 (-32.9%)
5.13
est: 5.41 (-5.2%)
3.29
3.29 – 3.29
-39.2% YoY
4.93
4.93 – 4.93
+49.9% YoY
8.54
8.54 – 8.54
+73.1% YoY
7.71
7.71 – 7.71
-9.8% YoY
9.45
9.45 – 9.45
+22.6% YoY
7.26
7.26 – 7.26
-23.2% YoY
8.02
8.02 – 8.02
+10.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-07 A- 4/5 5/5 3/5 4/5 3/5 3/5 3/5
2026-05-06 A- 4/5 5/5 3/5 4/5 3/5 3/5 3/5
2026-05-05 A- 4/5 5/5 3/5 4/5 3/5 3/5 3/5
2026-05-04 A- 4/5 5/5 3/5 4/5 3/5 3/5 3/5
2026-04-30 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-04-29 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-04-28 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-04-27 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-04-24 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-23 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-15 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
291.80M
OE per share TTM
5.95
Owner's Yield
6.32%
Maintenance CapEx ratio
60.31%
Maint CapEx / Avg PPE
67.8%

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 5 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 152.3K 0.39%
2 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 96.1K 0.29%
3 Dimensional - Emerging Markets Value ETF DFEV 0.00% 16.0K 0.46%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 77.4K 0.28%
5 Avantis Emerging Markets Equity ETF AVEM 0.00% 71.4K 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
622.0K
Shares Outstanding
50.00M

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
Bao Zhang Lin Chief Strategy Officer and Director male
Jin Xiang Wang Deputy General Manager male
Jun-Nan Lin GM & Director male
Meng Hui Lin Deputy General Manager of the Industrial Applications Division male
Qingfeng Chen Deputy General Manager male
Ya Ling Chen Head of Finance & Accounting Manager female
Zhao Xun Zhong Chief Technology Officer, Head of the Incubation Business Unit & Chairman 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