|
End-of-day quote
Taiwan S.E.
2026-10-30
|
5-day change | 1st Jan Change | ||
| 19.25 TWD | -1.03% |
|
-1.53% | +1.32% |
| 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 | 293,403 | - | - |
| Change | - | -15.7% | -10.1% | -27.44% | -3.36% | 1.32% | - | - |
| Enterprise Value (EV) 1 | 703,860 | 659,931 | 633,420 | 533,678 | 429,182 | 512,030 | 472,745 | 484,570 |
| Change | - | -6.24% | -4.02% | -15.75% | -19.58% | 19.3% | -7.67% | 2.5% |
| P/E | 8.88x | 25.9x | 245x | 151x | -65.5x | 81.3x | 47x | 30.3x |
| PBR | 1.56x | 1.44x | 1.36x | 0.99x | 0.99x | 1.01x | 1x | 0.98x |
| 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 | 0.87x | 0.86x | 0.85x |
| EV / Revenue | 1.5x | 1.47x | 1.74x | 1.48x | 1.35x | 1.52x | 1.38x | 1.4x |
| 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 | 68.3x | 39.3x | 31.8x |
| EV / FCF | 14x | -111x | 265x | -3,354x | 25x | 22.2x | 28.8x | - |
| FCF Yield | 7.14% | -0.9% | 0.38% | -0.03% | 3.99% | 4.5% | 3.47% | - |
| 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% | 0.64% | 1.59% | 1.71% |
| 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 | 19.25 | 19.25 | 19.25 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 82.18x | 1.52x | 14.44x | 0.63% | 9.1B | |
| 13.84x | 1.58x | 8.2x | 0.82% | 62.46B | |
| 7.22x | 1.54x | 4.09x | 9.25% | 47.22B | |
| 20.06x | 0.81x | 6.77x | 1% | 46.12B | |
| 14.37x | 1.6x | 9.3x | 0.84% | 36.06B | |
| 17.67x | 1.73x | 9.38x | 0.62% | 32.07B | |
| 18.33x | 2.29x | 5.75x | 3.58% | 31.58B | |
| 16.41x | 1.24x | 10.79x | 1.13% | 22.4B | |
| 11.9x | 1.1x | 6.62x | 2.5% | 22.22B | |
| 11.91x | 0.76x | 6.22x | 3.66% | 21.83B | |
| Average | 21.39x | 1.42x | 8.16x | 2.4% | 33.1B | |
| Weighted average by Cap. | 16.41x | 1.44x | 7.53x | 2.61% |
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
