Subscribe

B'in Live Co., Ltd. (6625.TW)

TWD78.30 +0.30 (+0.38%)
TW TAI Communication Services Entertainment
Address No.370, Xinhu 1st Road 114
Taipei, TW
CEO Chou Yu-Yang
IPO 2017-03-30
ISIN TW0006625007

Explore sections of this company profile

Description

B'in Live Co., Ltd., based in Taipei, Taiwan, offers a wide array of event production services. The company specializes in the visual and technical aspects of live events, including conceptualizing and designing graphic visuals for concerts, as well as crafting stage and set designs for a diverse range of occasions such as theatrical productions, awards ceremonies, corporate events, fashion shows, and private galas. They also produce bespoke visual content for musical performances, encompassing animations, live-action filming, and documentary features. Furthermore, B'in Live provides integrated solutions that combine creative marketing, cutting-edge hardware technology, and comprehensive event resource management. Their production capabilities extend to scriptwriting, directorial services, and overall program development and planning. The company's engineering team offers extensive technical support, from managing stage lighting and operating audio consoles to configuring video equipment and providing technical assistance and direction for television programs. Additionally, they deliver project-specific technical management and strategic marketing services.

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
TWD78.30 +0.30 (+0.38%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
213.4K
Beta
0.11
Float Shares
33.72M
Free Float %
58.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.66% -2.13% +0.27% -9.16% -15.73% -9.72% -16.11% -9.59% +196.09% -59.75% -59.75%
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
78.30
DCF (Unlevered) 204.90 +161.7%
DCF (Levered) 758.23 +868.4%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.88
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
2 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    +39.0% Q1'26: +59.8% (vs Q1'25)
  • EPS growth Entertainment: +31.6%
    +60.5% Q1'26: +517.4% (vs Q1'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    +9.5% Q1'26: -41.2% (vs Q1'25)
  • EBIT margin Entertainment: +7.7%
    +12.9% Q1'26: +13.2% (vs Q1'25)
  • ROIC Entertainment: +5.2%
    +38.0% Q1'26: +24.3% (vs Q1'25)
  • Share dilution Entertainment: +0.0%
    +12.3% Q1'26: +14.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    0.70× Q1'26: 0.82× (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 (0.30) × ERP
WACC = 89% × Ke + 11% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 204.90 Current price: 78.30
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 2018
actual
Revenue
1.42B
est: 1.17B (+21.5%)
EBITDA
192.30M
est: 88.63M (+117.0%)
EBIT
116.37M
est: -12.22M (+1,052.4%)
Net Income
85.71M
SGA
158.25M
est: 155.75M (+1.6%)
EPS
2.16
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 2/5 5/5 5/5 3/5 3/5 2/5
2026-05-28 A- 4/5 2/5 5/5 5/5 3/5 3/5 2/5
2026-05-27 A- 4/5 2/5 5/5 5/5 3/5 3/5 2/5
2026-05-26 A- 4/5 2/5 5/5 5/5 3/5 3/5 2/5
2026-05-25 A- 4/5 2/5 5/5 5/5 3/5 3/5 2/5
2026-05-22 A- 4/5 2/5 5/5 5/5 3/5 3/5 2/5
2026-05-21 A- 4/5 2/5 5/5 5/5 3/5 3/5 2/5
2026-05-20 A- 4/5 2/5 5/5 5/5 3/5 3/5 2/5
2026-05-19 A- 4/5 2/5 5/5 5/5 3/5 3/5 2/5
2026-05-18 A- 4/5 2/5 5/5 5/5 3/5 3/5 2/5
2026-05-15 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-05-14 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-05-13 C- 1/5 2/5 1/5 1/5 1/5 3/5 1/5
2026-05-12 C- 1/5 2/5 1/5 1/5 1/5 3/5 1/5
2026-05-11 C- 1/5 2/5 1/5 1/5 1/5 3/5 1/5
2026-05-08 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-05-07 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-05-06 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-05-05 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-05-04 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-04-30 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-04-29 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-04-28 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-04-27 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-04-24 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-04-23 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-04-22 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-04-21 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-04-20 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-04-17 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5
2026-04-16 B+ 3/5 2/5 5/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-273.33M
OE per share TTM
-4.68
Owner's Yield
-6.45%
Maintenance CapEx ratio
3.06%
Maint CapEx / Avg PPE
25.5%

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 7 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.00% 2.7K 0.42%
2 Avantis Emerging Markets Value ETF AVES 0.00% 28.0K 0.36%
3 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 124.0K 0.39%
4 Avantis Emerging Markets Equity ETF AVEM 0.00% 318.4K 0.33%
5 Avantis Emerging Markets Equity UCITS ETF USD Acc AVEM.L 0.00% 2.4K 0.35%
6 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 59.3K 0.28%
7 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 19.8K 0.29%

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
1.87M
Shares Outstanding
57.97M

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
Chou Yu-Yang Chairman & Manager 8M male
Sheng-Hua Wen Chief of Business & Director 8M male
Tsung-Chun Yang Chief Creative Officer 7M male
Chang Jui-Chuan Chief Financial Officer & Director 4M female
Chieh-Li Chen Chief Incubation Officer 4M male
Yu-Hsuan Wu Chief Administrative Officer 3M female
Hanwei Xu 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