EN DE

Zenitron Corporation (3028) Fair Value & Analysis

Technology · TW · Market cap 15.9B TWD

ZC Zenitron Corporation 3028 · TW
Price65.90 TWD
Fair Value52.75 TWD
Upside-20.0%
Quality51/100
Watch Zenitron Corporation for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.4% net margin
Low debt · negative free cash flow
4.41% dividend yield
Ranks above peers (10/13)
Narrow moat 38/100
Evidence: High Range 29.55 TWD – 65.93 TWD Share as image

Fair value as of: Jul 21, 2026

From 17 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from 53.56 TWD to 52.75 TWD (−1.5%) since Jul 9, 2026. Share price −11.1% over the past month.

A solid business, but screening 20% overvalued on our models.

What matters now

  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (29.55 TWD to 65.93 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

84.40 TWD 18.13 TWD Fair Value 52.75 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 18.13 TWD – 84.40 TWD · fair‑value band 29.55 TWD – 65.93 TWD · the 65.90 TWD price screens above the 52.75 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Zenitron Corporation (3028) currently trades at 65.90 TWD, while our model-based Fair Value estimate is 52.75 TWD, implying the stock looks roughly 20.0% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Zenitron Corporation generated revenue of 50.1B TWD at a net margin of 2.4%. Revenue grew 95.8% year over year. It earns a return on equity of 19.5%. Net debt stands at 8.6B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 29.55 TWD (bear case) to 65.93 TWD (bull case); at 65.90 TWD, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 25% below its 52-week high and 116% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at -20%, 3028 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income 24.25 TWD 28.06 TWD 46.84 TWD 76
ROIC Compounder 58.66 TWD 70.96 TWD 84.83 TWD 72
Gordon GGM 18.99 TWD 39.48 TWD 62.63 TWD 70
All 17 models by family
DCF Models
Owner Earnings 49.63 TWD 72.82 TWD 108.93 TWD 31
Earnings-Based
Graham-Dodd 21.10 TWD 70.38 TWD 94.23 TWD 54
Lynch FV 15.96 TWD 22.80 TWD 29.65 TWD 50
PEG = 1.0 15.96 TWD 22.80 TWD 29.65 TWD 46
EPV 55.37 TWD 62.86 TWD 69.42 TWD 59
Dividend Discount
Gordon GGM 18.99 TWD 39.48 TWD 62.63 TWD 70
DDM Multi-Stage 18.99 TWD 32.42 TWD 41.43 TWD 61
Multiples
P/E Multiple 46.54 TWD 62.05 TWD 77.57 TWD 63
P/S Multiple 39.56 TWD 52.75 TWD 65.93 TWD 58
P/B Multiple 39.56 TWD 52.75 TWD 65.93 TWD 55
EV/EBIT 83.73 TWD 108.17 TWD 132.60 TWD 53
EV/EBITDA 67.06 TWD 85.94 TWD 104.82 TWD 54
EV/Revenue 59.84 TWD 81.02 TWD 102.19 TWD 43
Asset-Based
NCAV (Graham) 13.08 TWD 17.53 TWD 26.16 TWD 50
Economic Profit
Residual Income 24.25 TWD 28.06 TWD 46.84 TWD 76
ROIC Compounder 58.66 TWD 70.96 TWD 84.83 TWD 72
Growth Earnings
Growth-Adj P/E 39.66 TWD 56.66 TWD 73.66 TWD 68

Widest divergence: DCF Models (72.82 TWD) versus Asset-Based (17.53 TWD). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 50.1B TWD
Revenue growth (YoY) +95.8%
Net margin 2.4%
Return on equity 19.5%
Free cash flow −876M TWD FY2025
P/E ratio 23.6
More key figures
Operating margin 5.4%
EPS (TTM) 3.14 TWD
Dividend yield 4.4%
EPS growth (YoY) +178%
Net debt 8.6B TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 47 · Market factors (momentum, volatility) 67

Profitability 45
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 9
Earnings quality: real cash, not paper profit
Fin. Strength 38
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 81
Price trend over the last 3–12 months (market factor)
52W Momentum 81
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Zenitron Corporation, together with its subsidiaries, engages in the sale of electrical components in China, Taiwan, and internationally.

Full company description

Zenitron Corporation, together with its subsidiaries, engages in the sale of electrical components in China, Taiwan, and internationally. It offers semiconductor component line cards such as power supply, network communications, consumer electronics, industrial electronics, automotive electronics, AIoT, intelligent Internet of Things, handheld devices, information technology, and retail channels; agency sales products include semiconductor components, such as integrated circuits, transistors, diodes, power modules; and retail products, includes memory cards, and 3C products. The company also offers power supply, networking, industrial electronics, consumer, and IoT solutions. In addition, it engages in investment business; sales of computer storage devices and related components; provision of technical services, as well as turnkey solutions and design consultation services. Zenitron Corporation was incorporated in 1982 and is headquartered in Taipei, Taiwan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zenitron Corporation reported revenue of 41.5B TWD in FY2025 versus 42.0B TWD in FY2021, a compound −0.4%/yr. Reported net income was 748M TWD in FY2025, compounding −3.9%/yr from FY2021.

Growth Quality 39/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
41.5B TWD
Latest YoY
+13.8%
Avg. growth/yr (3Y)
+1.2%
Avg. growth/yr (5Y)
+3.8%
Avg. growth/yr (23Y)
+8.3%
Revenue −0.4%/yr
FY21 42.0B TWD
FY22 40.0B TWD
FY23 32.6B TWD
FY24 36.4B TWD
FY25 41.5B TWD
Net income −3.9%/yr
FY21 878M TWD
FY22 715M TWD
FY23 456M TWD
FY24 489M TWD
FY25 748M TWD

3028 screens 20% overvalued. Compare with ASML Holding →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Zenitron Corporation Fair Value". https://www.fairvalue-calculator.com/stock/3028

Peer Group

Semiconductor Equipment & Materials · 211 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 51 · Below median
Fair Value upside −20% · Above median
Return on equity (TTM) 19% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth 96% · Top 25%
Dividend yield (TTM) 4.4% · Top 25%

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/E (TTM) 22.0× · Cheaper than 75% of peers
P/B 2.52× · Cheaper than median
P/S (TTM) 0.32× · Cheaper than 75% of peers
EV/EBITDA 6.7× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 7 · sector 0
FUTURE 100 · sector 58
PAST 78 · sector 30
HEALTH 100 · sector 96
DIVIDEND 88 · sector 16

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Zenitron Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Zenitron Corporation (3028) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 52.75 TWD versus a price of 65.90 TWD, about −20% (overvalued).
What is the fair value of 3028?
Our model-based fair value for Zenitron Corporation is 52.75 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 65.90 TWD.
What is the quality score of 3028?
Zenitron Corporation has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Zenitron Corporation (3028)?
Zenitron Corporation reported trailing-twelve-month revenue of about 50.1B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 3028?
The net profit margin of Zenitron Corporation is about 2.4%, meaning it keeps roughly 2.4% of revenue as net income. Based on the latest reported figures.
Does Zenitron Corporation pay a dividend?
Zenitron Corporation currently shows a dividend yield of about 4.41% relative to its recent price (as of Jul 21, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Zenitron Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.