Stock 3028 ZENITRON CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zenitron Corporation

Equities

3028

TW0003028007

Semiconductors

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
35.5 TWD -1.39% Intraday chart for Zenitron Corporation +1.43% +3.80%
Mar. 19 Zenitron Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 08 Zenitron Corporation Approves Cash Dividend for the Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,490 4,512 4,693 7,441 6,323 7,806
Enterprise Value (EV) 1 10,635 8,638 11,450 16,741 17,467 16,211
P/E ratio 11.1 x 19.6 x 9.98 x 8.84 x 9.55 x 17.7 x
Yield 8.1% 4.74% 8.66% 10.1% 10.1% 5.85%
Capitalization / Revenue 0.14 x 0.17 x 0.14 x 0.18 x 0.16 x 0.24 x
EV / Revenue 0.34 x 0.32 x 0.33 x 0.4 x 0.44 x 0.5 x
EV / EBITDA 14.6 x 20.8 x 25.2 x 15.4 x 14.1 x 17.1 x
EV / FCF -5.39 x 3.97 x -4.18 x -10.8 x -9.87 x 5.64 x
FCF Yield -18.6% 25.2% -23.9% -9.23% -10.1% 17.7%
Price to Book 1.03 x 1.02 x 0.98 x 1.41 x 1.15 x 1.38 x
Nbr of stocks (in thousands) 213,825 213,825 213,825 213,825 218,405 228,239
Reference price 2 21.00 21.10 21.95 34.80 28.95 34.20
Announcement Date 3/29/19 3/30/20 3/31/21 3/30/22 3/22/23 3/19/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 31,080 26,993 34,401 42,045 40,023 32,574
EBITDA 1 727.2 415 454.7 1,090 1,239 946.5
EBIT 1 694 385.6 427 1,064 1,215 922.4
Operating Margin 2.23% 1.43% 1.24% 2.53% 3.04% 2.83%
Earnings before Tax (EBT) 1 539.4 307.4 555.1 1,081 906.7 604.9
Net income 1 406.6 230.6 472 877.7 714.6 456
Net margin 1.31% 0.85% 1.37% 2.09% 1.79% 1.4%
EPS 2 1.890 1.078 2.200 3.938 3.031 1.930
Free Cash Flow 1 -1,973 2,174 -2,740 -1,545 -1,770 2,874
FCF margin -6.35% 8.05% -7.96% -3.68% -4.42% 8.82%
FCF Conversion (EBITDA) - 523.76% - - - 303.64%
FCF Conversion (Net income) - 942.64% - - - 630.31%
Dividend per Share 2 1.700 1.000 1.900 3.500 2.914 2.000
Announcement Date 3/29/19 3/30/20 3/31/21 3/30/22 3/22/23 3/19/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 6,145 4,126 6,757 9,300 11,144 8,405
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 8.45 x 9.942 x 14.86 x 8.532 x 8.993 x 8.879 x
Free Cash Flow 1 -1,973 2,174 -2,740 -1,545 -1,770 2,874
ROE (net income / shareholders' equity) 8.91% 5.26% 10.3% 17.4% 13.2% 8.08%
ROA (Net income/ Total Assets) 2.73% 1.56% 1.59% 3.24% 3.49% 2.69%
Assets 1 14,869 14,804 29,644 27,104 20,480 16,929
Book Value Per Share 2 20.40 20.60 22.50 24.80 25.30 24.80
Cash Flow per Share 2 6.380 5.610 7.840 7.550 6.290 6.390
Capex 1 14.5 16.6 13.7 8.53 12.4 9.33
Capex / Sales 0.05% 0.06% 0.04% 0.02% 0.03% 0.03%
Announcement Date 3/29/19 3/30/20 3/31/21 3/30/22 3/22/23 3/19/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Semiconductor Wholesale

1st Jan change Capi.
ZENITRON CORPORATION Stock Zenitron Corporation
+3.80% 254M
WPG HOLDINGS LIMITED Stock WPG Holdings Limited
+8.21% 4.55B
WT MICROELECTRONICS CO., LTD. Stock WT Microelectronics Co., Ltd.
+33.33% 4.09B
MACNICA HOLDINGS, INC. Stock Macnica Holdings, Inc.
-9.92% 2.56B
SUPREME ELECTRONICS CO., LTD. Stock Supreme Electronics Co., Ltd.
+45.79% 1.47B
TOKYO ELECTRON DEVICE LIMITED Stock Tokyo Electron Device Limited
-0.98% 985M
RYOYO RYOSAN HOLDINGS,INC. Stock Ryoyo Ryosan Holdings,Inc.
0.00% 1.03B
CHANG WAH ELECTROMATERIALS INC. Stock Chang Wah Electromaterials Inc.
+28.08% 917M
WAH LEE INDUSTRIAL CORPORATION Stock Wah Lee Industrial Corporation
+27.79% 914M
WUHAN P&S INFORMATION TECHNOLOGY CO., LTD. Stock Wuhan P&S Information Technology Co., Ltd.
-14.79% 808M
Semiconductor Wholesale
  1. Stock Market
  2. Equities
  3. 3028 Stock
  4. Financials Zenitron Corporation