|
End-of-day quote
Taiwan S.E.
2026-10-22
|
5-day change | 1st Jan Change | ||
| 73.80 TWD | -4.16% |
|
-9.67% | +89.23% |
| 10-14 | SinoPac Downgrades Formosa Plastics to Neutral from Buy | MT |
| 10-13 | Masterlink Securities Upgrades Formosa Plastics to Buy From Hold; Price Target is NT$65 | MT |
Company Valuation: Formosa Plastics Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 662,037 | 552,546 | 504,167 | 225,984 | 248,264 | 469,792 | - | - |
| Change | - | -16.54% | -8.76% | -55.18% | 9.86% | 89.23% | - | - |
| Enterprise Value (EV) 1 | 704,603 | 617,325 | 613,420 | 346,479 | 357,804 | 411,339 | 415,700 | 503,076 |
| Change | - | -12.39% | -0.63% | -43.52% | 3.27% | 14.96% | 1.06% | 21.02% |
| P/E | 9.28x | 15.3x | 68.9x | -187x | -24.7x | 18.2x | 21.6x | 16.7x |
| PBR | 1.64x | 1.54x | 1.45x | 0.78x | 0.68x | 0.8x | 0.91x | 1.32x |
| PEG | - | -0.3x | -0.9x | 2x | -0x | -0x | -1.4x | 0.6x |
| Capitalization / Revenue | 2.42x | 2.2x | 2.53x | 1.13x | 1.42x | 2.58x | 2.62x | 2.55x |
| EV / Revenue | 2.58x | 2.45x | 3.08x | 1.73x | 2.04x | 2.26x | 2.32x | 2.73x |
| EV / EBITDA | 10.3x | 17.5x | 152x | 71.7x | 117x | 25.2x | 28.7x | 30.9x |
| EV / EBIT | 11.7x | 23x | -152x | -83.3x | -47.7x | 425x | 246x | -364x |
| EV / FCF | 17.8x | 16x | -82.3x | -74.3x | -45.1x | 22.2x | 21x | 34x |
| FCF Yield | 5.63% | 6.23% | -1.21% | -1.35% | -2.22% | 4.51% | 4.75% | 2.94% |
| Dividend per Share 2 | 8.2 | 4.2 | - | 0.5 | 0.5 | 2.937 | 2.18 | 3.69 |
| Rate of return | 7.88% | 4.84% | - | 1.41% | 1.28% | 3.98% | 2.95% | 5% |
| EPS 2 | 11.21 | 5.68 | 1.15 | -0.19 | -1.58 | 4.058 | 3.41 | 4.427 |
| Distribution rate | 73.1% | 73.9% | - | -263% | -31.6% | 72.4% | 63.9% | 83.4% |
| Net sales 1 | 273,500 | 251,647 | 199,139 | 200,040 | 175,411 | 181,885 | 179,294 | 184,405 |
| EBITDA 1 | 68,508 | 35,255 | 4,039 | 4,834 | 3,070 | 16,316 | 14,479 | 16,259 |
| EBIT 1 | 60,100 | 26,799 | -4,029 | -4,162 | -7,505 | 967.5 | 1,687 | -1,382 |
| Net income 1 | 71,300 | 36,143 | 7,338 | -1,232 | -10,049 | 25,829 | 21,713 | 28,186 |
| Net Debt 1 | 42,566 | 64,779 | 109,253 | 120,495 | 109,540 | -58,453 | -54,091 | 33,285 |
| Reference price 2 | 104.00 | 86.80 | 79.20 | 35.50 | 39.00 | 73.80 | 73.80 | 73.80 |
| Nbr of stocks (in thousands) | 6,365,741 | 6,365,741 | 6,365,741 | 6,365,741 | 6,365,741 | 6,365,741 | - | - |
| Announcement Date | 1/10/22 | 3/13/23 | 3/7/24 | 3/13/25 | 3/6/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.98x | 2.37x | 26.46x | 3.81% | 15.11B | |
| 30.55x | 6.99x | 17.88x | 1.29% | 231B | |
| 28.12x | 4.34x | 13.98x | 2.11% | 124B | |
| 30.28x | 3.67x | 18.81x | 0.95% | 81.39B | |
| 20.71x | 7.36x | 32.72x | 3.57% | 78.35B | |
| 89.86x | 6.61x | 15.39x | 2.39% | 67.4B | |
| 85.22x | 1.25x | 8.5x | 6.1% | 36.31B | |
| 10.6x | 1.14x | 6.17x | 3.13% | 31.17B | |
| 15.37x | 1.76x | 10.33x | 2.63% | 24.49B | |
| 8.93x | 2.99x | 7.03x | 4.73% | 24.16B | |
| Average | 33.86x | 3.85x | 15.73x | 3.07% | 71.31B | |
| Weighted average by Cap. | 35.03x | 5.20x | 17.27x | 2.29% |
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
- 1301 Stock
- Valuation Formosa Plastics Corporation
Select your edition
All financial news and data tailored to specific country editions
