Subscribe

HIM International Music Inc. (8446.TWO)

TWD87.10 -0.40 (-0.46%)
TW TWO Consumer Cyclical Leisure
Address No. 135, Jianguo North Road 407021
Taipei, TXG, TW
CEO Yan Ling
Website him.com.tw
IPO 2012-10-26
ISIN TW0008446006

Explore sections of this company profile

Description

HIM International Music Inc. engages in the recording and distribution of music. It also offers copyright licensing and artist management services. The company was founded in 1988 and 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
TWD87.10 -0.40 (-0.46%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
172.5K
Beta
0.09
Float Shares
46.86M
Free Float %
88.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.12% -2.10% -15.18% -11.13% -14.05% -13.70% -17.84% -16.62% -8.52% -15.35% +161.88%
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
87.10
DCF (Unlevered) 438.62 +403.6%
DCF (Levered) 433.35 +397.5%

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 2026-04 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.71
Safe zone
Piotroski F-Score
5 / 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 Leisure: +7.6%
    -21.1% Q1'26: -3.9% (vs Q1'25)
  • EPS growth Leisure: +13.2%
    -10.0% Q1'26: -46.4% (vs Q1'25)
  • FCF margin FCF growth · Leisure: +30.4%
    +53.1% Q1'26: +69.2% (vs Q1'25)
  • EBIT margin Leisure: +11.0%
    +62.3% Q1'26: +44.4% (vs Q1'25)
  • ROIC Leisure: +6.9%
    +62.4% Q1'26: +35.0% (vs Q1'25)
  • Share dilution Leisure: +0.0%
    0.0% Q1'26: -0.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Leisure: -0.39×
    0.16× Q1'26: 0.30× (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 = 97% × Ke + 3% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 431.59 Current price: 87.10
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.
Revenue
1.04B
est.
1.45B
est.
1.54B
est.
1.67B
est.
1.50B
est: 1.50B (+0.1%)
1.16B
est: 1.17B (-0.2%)
836.57M
est: 830.00M (+0.8%)
897.37M
est: 897.00M (+0.0%)
1.20B
est: 1.22B (-2.0%)
1.38B
est: 1.21B (+13.3%)
1.08B
est: 1.09B (-0.1%)
1.26B
1.26B – 1.26B
+15.6% YoY
1.27B
1.27B – 1.27B
+0.9% YoY
EBITDA
558.20M
est.
778.57M
est.
831.91M
est.
900.88M
est.
671.97M
est: 807.39M (-16.8%)
683.51M
est: 629.05M (+8.7%)
447.29M
est: 447.21M (+0.0%)
438.30M
est: 483.31M (-9.3%)
593.10M
est: 658.95M (-10.0%)
810.37M
est: 676.17M (+19.8%)
735.18M
est: 604.87M (+21.5%)
699.00M
699.00M – 699.00M
+15.6% YoY
705.13M
705.13M – 705.13M
+0.9% YoY
EBIT
500.75M
est.
698.45M
est.
746.30M
est.
808.17M
est.
602.12M
est: 724.30M (-16.9%)
611.13M
est: 564.31M (+8.3%)
384.14M
est: 401.18M (-4.2%)
388.91M
est: 433.57M (-10.3%)
540.21M
est: 591.14M (-8.6%)
754.36M
est: 610.68M (+23.5%)
675.95M
est: 546.30M (+23.7%)
631.31M
631.31M – 631.31M
+15.6% YoY
636.84M
636.84M – 636.84M
+0.9% YoY
Net Income
215.02M
est.
264.74M
est.
268.60M
est.
485.09M
est.
540.96M
est: 550.37M (-1.7%)
505.18M
est: 501.36M (+0.8%)
347.32M
est: 414.50M (-16.2%)
314.26M
est: 304.11M (+3.3%)
435.60M
est: 436.79M (-0.3%)
605.43M
est: 607.05M (-0.3%)
545.18M
est: 581.05M (-6.2%)
414.43M
414.43M – 414.43M
-28.7% YoY
516.84M
516.84M – 516.84M
+24.7% YoY
SGA
188.33M
est.
262.68M
est.
280.67M
est.
303.94M
est.
256.72M
est: 272.40M (-5.8%)
231.10M
est: 212.23M (+8.9%)
196.20M
est: 150.88M (+30.0%)
157.55M
est: 163.06M (-3.4%)
191.13M
est: 222.32M (-14.0%)
193.84M
est: 216.92M (-10.6%)
198.41M
est: 194.05M (+2.3%)
224.24M
224.24M – 224.24M
+15.6% YoY
226.21M
226.21M – 226.21M
+0.9% YoY
EPS
4.05
est.
4.99
est.
5.06
est.
9.14
est.
10.22
est: 10.37 (-1.4%)
9.55
est: 9.45 (+1.1%)
6.56
est: 7.81 (-16.0%)
5.94
est: 5.73 (+3.7%)
8.23
est: 8.23 (+0.0%)
11.47
est: 11.44 (+0.3%)
10.30
est: 10.95 (-5.9%)
7.81
7.81 – 7.81
-28.7% YoY
9.74
9.74 – 9.74
+24.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
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 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-06 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-05 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
2026-05-04 A+ 4/5 5/5 5/5 5/5 3/5 3/5 3/5
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 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-20 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-17 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-16 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
429.03M
OE per share TTM
8.08
Owner's Yield
9.74%
Maintenance CapEx ratio
3.70%
Maint CapEx / Avg PPE
1.6%

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 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.00% 5.3K 0.42%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 161.3K 0.39%
3 Dimensional - Emerging Markets Value ETF DFEV 0.00% 21.5K 0.46%
4 Avantis Emerging Markets Equity ETF AVEM 0.00% 207.0K 0.33%
5 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 56.4K 0.29%
6 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 53.0K 0.28%

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
3.13M
Shares Outstanding
52.91M

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
Yahui Su Accounting Supervisor
Yanling He GM & Director
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