Company Valuation: China General Plastics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 20,162 15,340 12,957 6,944 6,363 7,292 -
Change - -23.92% -15.53% -46.41% -8.37% 14.61% -
Enterprise Value (EV) 19,054 15,286 16,133 11,408 6,363 7,292 7,292
Change - -19.77% 5.54% -29.29% -44.23% 14.61% 0%
P/E 8.18x -41.3x 37.8x -9.8x -6.93x -30.6x -12.6x
PBR 1.81x 1.62x 1.35x 0.79x 0.82x 1.01x 1.03x
PEG - 0x -0x 0x -0.2x 0.4x -0x
Capitalization / Revenue 1x 0.87x 0.95x 0.63x 0.69x 0.62x 0.81x
EV / Revenue 0x 0x 0x 0x 0x 0.62x 0.81x
EV / EBITDA 0x -0x 0x 0x -0x 21.3x 48.3x
EV / EBIT 0x -0x 0x -0x -0x -20.4x -9.27x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 2.5 0.3 0.35 0.15 - - -
Rate of return 7.2% 1.14% 1.57% 1.26% - - -
EPS 2 4.24 -0.64 0.59 -1.22 -1.58 -0.41 -0.995
Distribution rate 59% -46.9% 59.3% -12.3% - - -
Net sales 1 20,222 17,637 13,707 11,087 9,221 11,798 8,993
EBITDA 1 4,022 -269 1,231 31.58 -431.9 342 151
EBIT 1 3,317 -984.5 459.9 -842.7 -1,260 -358 -786.5
Net income 1 2,469 -370.2 341.9 -710 -919 -236 -578
Net Debt -1,109 -53.66 3,176 4,465 - - -
Reference price 2 34.70 26.40 22.30 11.95 10.95 12.55 12.55
Nbr of stocks (in thousands) 581,050 581,050 581,050 581,050 581,050 581,050 -
Announcement Date 3/10/22 3/14/23 3/13/24 3/13/25 3/11/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-30.61x - - - 229M
29.27x6.72x17.18x1.34% 221B
27.52x4.27x13.75x2.12% 122B
28.61x3.5x17.92x1.01% 77.11B
19.06x6.13x30.46x3.6% 64.73B
81.92x6.17x14.34x2.6% 61.81B
61.73x1.27x8.42x6.44% 36.61B
10.99x1.17x6.34x3.02% 32.17B
9.04x3.03x7.11x4.67% 24.36B
43.77x5.61x29.84x1.3% 24.02B
Average 28.13x 4.21x 16.15x 2.9% 66.4B
Weighted average by Cap. 33.44x 5.04x 16.75x 2.27%

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. 1305 Stock
  4. Valuation China General Plastics Corporation