|
End-of-day quote
Taiwan S.E.
2026-10-29
|
5-day change | 1st Jan Change | ||
| 19.45 TWD | -1.52% |
|
-0.77% | +2.37% |
| 09-24 | China Steel Logs Profit Before Income Tax of NT$723.5 Million in August | MT |
| 09-18 | China Steel's Unit Leases Land from Parent Company | MT |
Company Valuation: China Steel Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 544,910 | 459,358 | 412,942 | 299,651 | 289,593 | 296,452 | - | - |
| Change | - | -15.7% | -10.1% | -27.44% | -3.36% | 2.37% | - | - |
| Enterprise Value (EV) 1 | 703,860 | 659,931 | 633,420 | 533,678 | 429,182 | 515,078 | 475,793 | 487,618 |
| Change | - | -6.24% | -4.02% | -15.75% | -19.58% | 20.01% | -7.63% | 2.49% |
| P/E | 8.88x | 25.9x | 245x | 151x | -65.5x | 82.2x | 47.5x | 30.7x |
| PBR | 1.56x | 1.44x | 1.36x | 0.99x | 0.99x | 1.02x | 1.01x | 0.99x |
| PEG | - | -0.4x | -2.7x | 8.3x | 0x | -0x | 0.6x | 0.6x |
| Capitalization / Revenue | 1.16x | 1.02x | 1.14x | 0.83x | 0.91x | 0.88x | 0.87x | 0.86x |
| EV / Revenue | 1.5x | 1.47x | 1.74x | 1.48x | 1.35x | 1.52x | 1.39x | 1.41x |
| EV / EBITDA | 6.26x | 12.5x | 17.7x | 15.6x | 14.9x | 14.4x | 11.1x | 11x |
| EV / EBIT | 8.83x | 36.1x | 177x | 298x | -110x | 68.7x | 39.6x | 32x |
| EV / FCF | 14x | -111x | 265x | -3,354x | 25x | 22.4x | 29x | - |
| FCF Yield | 7.14% | -0.9% | 0.38% | -0.03% | 3.99% | 4.47% | 3.44% | - |
| Dividend per Share 2 | 3.1 | 1 | 0.35 | 0.33 | 0.33 | 0.1224 | 0.3055 | 0.3293 |
| Rate of return | 8.77% | 3.36% | 1.3% | 1.68% | 1.74% | 0.63% | 1.57% | 1.69% |
| EPS 2 | 3.98 | 1.15 | 0.11 | 0.13 | -0.29 | 0.2367 | 0.4097 | 0.6343 |
| Distribution rate | 77.9% | 87% | 318% | 254% | -114% | 51.7% | 74.6% | 51.9% |
| Net sales 1 | 468,328 | 449,567 | 363,326 | 360,536 | 317,155 | 337,836 | 342,334 | 346,529 |
| EBITDA 1 | 112,484 | 52,615 | 35,864 | 34,127 | 28,795 | 35,659 | 42,678 | 44,236 |
| EBIT 1 | 79,757 | 18,265 | 3,586 | 1,792 | -3,904 | 7,500 | 12,014 | 15,229 |
| Net income 1 | 62,053 | 17,784 | 1,682 | 1,978 | -4,349 | 3,704 | 7,169 | 6,901 |
| Net Debt 1 | 158,950 | 200,573 | 220,478 | 234,027 | 139,589 | 218,626 | 179,342 | 191,166 |
| Reference price 2 | 35.35 | 29.80 | 27.00 | 19.65 | 19.00 | 19.45 | 19.45 | 19.45 |
| Nbr of stocks (in thousands) | 15,414,702 | 15,414,702 | 15,294,151 | 15,249,393 | 15,241,738 | 15,241,738 | - | - |
| Announcement Date | 2/25/22 | 2/24/23 | 2/29/24 | 2/27/25 | 2/26/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 83.45x | 1.54x | 14.57x | 0.62% | 9.28B | |
| 13.66x | 1.57x | 8.21x | 0.83% | 61.66B | |
| 7.43x | 1.57x | 4.18x | 8.99% | 48.62B | |
| 19.56x | 0.79x | 6.63x | 1.03% | 44.96B | |
| 14.42x | 1.57x | 9.18x | 0.85% | 35.55B | |
| 17.49x | 1.71x | 9.3x | 0.63% | 31.76B | |
| 18.23x | 2.28x | 5.73x | 3.59% | 31.41B | |
| 11.88x | 1.1x | 6.61x | 2.5% | 22.17B | |
| 16.32x | 1.24x | 10.73x | 1.13% | 22.27B | |
| 11.88x | 0.76x | 6.22x | 3.67% | 21.72B | |
| Average | 21.43x | 1.41x | 8.14x | 2.38% | 32.94B | |
| Weighted average by Cap. | 16.34x | 1.44x | 7.48x | 2.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2002 Stock
- Valuation China Steel Corporation
Select your edition
All financial news and data tailored to specific country editions
