Subscribe

Dr. Wu Skincare Co., Ltd. (6523.TWO)

TWD89.90 -0.10 (-0.11%)
TW TWO Consumer Defensive Household & Personal Products
Address No.70, Nanjing East Road 104
Taipei, TW
CEO Yi-Ju Wu
Website drwu.com
IPO 2015-04-30
ISIN TW0006523004

Explore sections of this company profile

Description

Dr. Wu Skincare Co., Ltd. is a company that develops and distributes a broad spectrum of skincare and cosmetic products, serving both the Taiwanese domestic market and an international clientele. Their comprehensive product range includes facial cleansers, treatment masks, toners, concentrated serums, various moisturizers (lotions, creams, and gels), UV/DD creams for sun protection, and specialized eye care, alongside general makeup and body care items. Furthermore, the company formulates targeted solutions for specific skin concerns such as acne and pore issues, blackheads, dry skin conditions, visible signs of aging, dull or spotty complexions, sensitive skin, brightening, and emergency skin care. These products are made available through an extensive retail network comprising approximately 2,000 sales locations in diverse regions including Mainland China, Myanmar, Thailand, Malaysia, Singapore, Canada, Vietnam, the Philippines, and Japan. Founded in 2003, Dr. Wu Skincare Co., Ltd. is headquartered 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
TWD89.90 -0.10 (-0.11%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
57.3K
Beta
-0.06
Float Shares
21.81M
Free Float %
48.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.50% +0.61% -15.00% -16.79% -16.09% -16.79% -28.81% -22.67% +29.74% -58.46% -46.22%
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
89.90
DCF (Unlevered) 312.55 +247.7%
DCF (Levered) 292.45 +225.3%

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 2024-12 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
13.75
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
7 / 10
Strong MOAT
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 Household & Personal Products: +3.3%
    -5.9% Q1'26: -20.4% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    -26.5% Q1'26: -45.2% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +31.1% Q1'26: +74.7% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +37.9% Q1'26: +32.0% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +62.8% Q1'26: +51.1% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    -0.4% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    0.09× Q1'26: 0.12× (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 (-0.05) × ERP
WACC = 99% × Ke + 1% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 312.55 Current price: 89.90
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 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
Revenue
1.15B
est: 1.15B (0.0%)
936.92M
est: 979.00M (-4.3%)
963.00M
est: 1.00B (-4.1%)
1.01B
est: 1.01B (+0.2%)
764.63M
est: 765.00M (0.0%)
1.11B
est: 1.11B (+0.0%)
926.79M
est: 1.24B (-25.1%)
1.14B
est: 1.10B (+3.0%)
1.24B
est: 1.22B (+1.8%)
1.17B
est: 1.30B (-10.2%)
EBITDA
388.59M
est: 638.69M (-39.2%)
152.59M
est: 543.24M (-71.9%)
92.31M
est: 557.09M (-83.4%)
261.17M
est: 561.55M (-53.5%)
807.98M
est: 424.50M (+90.3%)
385.02M
est: 613.72M (-37.3%)
434.30M
est: 686.96M (-36.8%)
535.46M
est: 612.61M (-12.6%)
604.58M
est: 527.49M (+14.6%)
452.53M
est: 562.51M (-19.6%)
EBIT
374.87M
est: 630.26M (-40.5%)
148.23M
est: 536.08M (-72.3%)
70.81M
est: 549.75M (-87.1%)
229.23M
est: 554.15M (-58.6%)
794.09M
est: 418.90M (+89.6%)
372.79M
est: 605.62M (-38.4%)
424.61M
est: 677.90M (-37.4%)
526.04M
est: 604.53M (-13.0%)
596.16M
est: 516.54M (+15.4%)
442.88M
est: 550.84M (-19.6%)
Net Income
312.12M
est: 252.02M (+23.8%)
127.26M
est: 139.76M (-8.9%)
24.84M
est: 132.88M (-81.3%)
191.80M
est: 134.41M (+42.7%)
661.11M
est: 184.47M (+258.4%)
296.24M
est: 305.40M (-3.0%)
339.98M
est: 337.93M (+0.6%)
424.73M
476.25M
est: 457.87M (+4.0%)
350.27M
est: 467.33M (-25.0%)
SGA
399.97M
est: 340.37M (+17.5%)
437.31M
est: 289.50M (+51.1%)
504.09M
est: 296.89M (+69.8%)
447.91M
est: 299.26M (+49.7%)
266.41M
est: 226.22M (+17.8%)
307.89M
est: 327.06M (-5.9%)
278.22M
est: 366.09M (-24.0%)
314.93M
est: 326.47M (-3.5%)
341.04M
est: 352.81M (-3.3%)
368.92M
est: 376.24M (-1.9%)
EPS
7.06
est: 5.58 (+26.6%)
2.78
est: 3.09 (-10.1%)
0.55
est: 2.94 (-81.3%)
4.26
est: 2.98 (+43.2%)
14.68
est: 4.08 (+259.5%)
6.58
est: 6.76 (-2.7%)
7.55
est: 7.48 (+0.9%)
9.43
10.58
est: 10.17 (+4.0%)
7.78
est: 10.38 (-25.0%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-11 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
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 5/5 5/5 3/5 3/5 2/5
2026-05-06 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-05 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-04 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-30 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-29 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-28 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-27 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-24 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-04-23 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-22 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-21 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-20 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-17 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-16 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
316.90M
OE per share TTM
7.00
Owner's Yield
7.12%
Maintenance CapEx ratio
0.82%
Maint CapEx / Avg PPE
2.3%

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 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.00% 2.8K 0.42%
2 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 22.9K 0.29%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 25.6K 0.28%
4 Avantis Emerging Markets Equity ETF AVEM 0.00% 33.8K 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
2.95M
Shares Outstanding
45.05M

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
Fay Huang Director of Marketing Planning female
Jeremy Chiu Sales Management Director male
Lin Yuhui Accounting Supervisor female
Ling-Ling Lee President female
Xuan Hu Hsing Senior Manager of Procurement Department, Administration Manager & Director male
Yi-Ju Wu Chief Executive Officer, GM & Chairman
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