Company Valuation: Zinwell Corporation

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 3/29/21 3/30/22 3/17/23 3/15/24 3/17/25 3/16/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 496M
29.56x3.34x21.13x1.16% 42.02B
-1807x - - - 9.08B
125.76x3.14x19.12x-.--% 4.07B
22.81x - - - 3.24B
13.51x0.68x8.5x4.86% 1.34B
19.87x7.49x17.23x4.26% 1.08B
12.17x0.29x5.1x3.01% 775M
Average -226.19x 2.99x 14.22x 2.66% 7.76B
Weighted average by Cap. -235.87x 3.29x 20.28x 1.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 2485 Stock
  4. Valuation Zinwell Corporation