|
End-of-day quote
Taiwan S.E.
2026-10-28
|
5-day change | 1st Jan Change | ||
| 19.75 TWD | 0.00% |
|
+0.77% | +3.95% |
| 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 | 301,024 | - | - |
| Change | - | -15.7% | -10.1% | -27.44% | -3.36% | 3.95% | - | - |
| Enterprise Value (EV) 1 | 703,860 | 659,931 | 633,420 | 533,678 | 429,182 | 519,651 | 480,366 | 492,191 |
| Change | - | -6.24% | -4.02% | -15.75% | -19.58% | 21.08% | -7.56% | 2.46% |
| P/E | 8.88x | 25.9x | 245x | 151x | -65.5x | 83.4x | 48.2x | 31.1x |
| PBR | 1.56x | 1.44x | 1.36x | 0.99x | 0.99x | 1.04x | 1.02x | 1.01x |
| PEG | - | -0.4x | -2.7x | 8.3x | 0x | -0x | 0.7x | 0.6x |
| Capitalization / Revenue | 1.16x | 1.02x | 1.14x | 0.83x | 0.91x | 0.89x | 0.88x | 0.87x |
| EV / Revenue | 1.5x | 1.47x | 1.74x | 1.48x | 1.35x | 1.54x | 1.4x | 1.42x |
| EV / EBITDA | 6.26x | 12.5x | 17.7x | 15.6x | 14.9x | 14.6x | 11.3x | 11.1x |
| EV / EBIT | 8.83x | 36.1x | 177x | 298x | -110x | 69.3x | 40x | 32.3x |
| EV / FCF | 14x | -111x | 265x | -3,354x | 25x | 22.6x | 29.3x | - |
| FCF Yield | 7.14% | -0.9% | 0.38% | -0.03% | 3.99% | 4.43% | 3.41% | - |
| 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% | 0.62% | 1.55% | 1.67% |
| 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 | 19.75 | 19.75 | 19.75 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 83.45x | 1.54x | 14.57x | 0.62% | 9.28B | |
| 14.31x | 1.6x | 8.25x | 0.83% | 61.44B | |
| 7.67x | 1.61x | 4.28x | 8.71% | 50.14B | |
| 19.92x | 0.8x | 6.74x | 1.01% | 45.82B | |
| 14.23x | 1.55x | 9.06x | 0.86% | 35.1B | |
| 17.61x | 1.72x | 9.35x | 0.62% | 32.05B | |
| 18.2x | 2.28x | 5.72x | 3.6% | 31.36B | |
| 12.04x | 1.11x | 6.68x | 2.47% | 22.54B | |
| 11.99x | 0.76x | 6.24x | 3.63% | 21.97B | |
| 16.17x | 1.23x | 10.68x | 1.15% | 22.05B | |
| Average | 21.56x | 1.42x | 8.16x | 2.35% | 33.18B | |
| Weighted average by Cap. | 16.51x | 1.45x | 7.49x | 2.6% |
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
