Valuation Zinwell Corporation

Stocks

End-of-day quote Taiwan S.E. 13/11/2026			5-day change	1st Jan Change
32.10 ^TWD	+2.88%		+10.31%	+21.59%

08-13	Zinwell Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Zinwell Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,274	6,957	5,417	6,989	4,956	8,387
Change	-	10.89%	-22.15%	29.03%	-29.09%	69.23%
Enterprise Value (EV) ¹	3,975	5,624	4,993	5,367	2,835	6,872
Change	-	41.49%	-11.21%	7.48%	-47.17%	142.37%
P/E	-41.1x	-19.6x	14,149x	-95.7x	-6.9x	-27.4x
PBR	0.97x	1.13x	0.87x	1.15x	0.91x	1.64x
PEG	-	-0x	-141x	0x	-0x	0.5x
Capitalization / Revenue	0.79x	1.11x	0.82x	1.2x	1.9x	3.21x
EV / Revenue	0.5x	0.9x	0.76x	0.92x	1.09x	2.63x
EV / EBITDA	-232x	-21.7x	240x	27.8x	-4.36x	-28.4x
EV / EBIT	-15.4x	-11.3x	-19.6x	-36x	-3.24x	-15.5x
EV / FCF	6.78x	-6.21x	-4.77x	5.37x	4.73x	-10.7x
FCF Yield	14.7%	-16.1%	-21%	18.6%	21.1%	-9.31%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.48	-1.115	0.001205	-0.23	-2.26	-0.9618
Distribution rate	-	-	-	-	-	-
Net sales ¹	7,937	6,278	6,582	5,817	2,610	2,609
EBITDA ¹	-17.14	-259.6	20.84	193.2	-650.8	-241.7
EBIT ¹	-258.8	-496.6	-254.4	-149.1	-874.6	-444.1
Net income ¹	-151.2	-354.2	0.383	-72.13	-716.5	-305.6
Net Debt ¹	-2,300	-1,334	-423.3	-1,623	-2,121	-1,515
Reference price ²	19.75	21.90	17.05	22.00	15.60	26.40
Nbr of stocks (in thousands)	317,689	317,689	317,689	317,689	317,689	317,689
Announcement Date	29/03/21	30/03/22	17/03/23	15/03/24	17/03/25	16/03/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ZINWELL CORPORATION	-	-	-	-	300M
CISCO SYSTEMS, INC.	24.85x	5.56x	14.41x	1.67%	402B
ARISTA NETWORKS, INC.	49.37x	18.36x	36.78x	-.--%	261B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	14.21x	0.59x	9.88x	3.22%	129B
ZHONGJI INNOLIGHT CO., LTD.	17.33x	5.33x	12.74x	0.77%	90.21B
MOTOROLA SOLUTIONS, INC.	40.2x	7.38x	21.06x	0.91%	87.69B
LUMENTUM HOLDINGS INC.	29.8x	8.31x	17.55x	-.--%	56.65B
GARMIN LTD.	26.53x	6.52x	20.78x	1.44%	55.15B
NOKIA OYJ	41.8x	1.94x	12.23x	1.97%	47.8B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	16.71x	2.65x	11.08x	4.25%	46.51B
Average	28.98x	6.29x	17.39x	1.58%	118B
Weighted average by Cap.	30.38x	7.89x	19.48x	1.37%