|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 54.50 TWD | +9.99% |
|
+13.66% | +39.74% |
| 06-09 | Formosa Plastics' Sales Edge Down in May | MT |
| 05-29 | Formosa Plastics Expects Earnings Rebound in Q2 | 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 | 346,933 | - | - |
| Change | - | -16.54% | -8.76% | -55.18% | 9.86% | 39.74% | - | - |
| Enterprise Value (EV) 1 | 704,603 | 617,325 | 613,420 | 346,479 | 357,804 | 365,874 | 368,626 | 370,933 |
| Change | - | -12.39% | -0.63% | -43.52% | 3.27% | 2.26% | 0.75% | 0.63% |
| P/E | 9.28x | 15.3x | 68.9x | -187x | -24.7x | 54.8x | 35.3x | 18.9x |
| PBR | 1.64x | 1.54x | 1.45x | 0.78x | 0.68x | 0.96x | 0.98x | 0.96x |
| PEG | - | -0.3x | -0.9x | 2x | -0x | -0x | 0.6x | 0.2x |
| Capitalization / Revenue | 2.42x | 2.2x | 2.53x | 1.13x | 1.42x | 2.12x | 1.94x | 1.88x |
| EV / Revenue | 2.58x | 2.45x | 3.08x | 1.73x | 2.04x | 2.24x | 2.06x | 2.01x |
| EV / EBITDA | 10.3x | 17.5x | 152x | 71.7x | 117x | 50.6x | 29.3x | 35.4x |
| EV / EBIT | 11.7x | 23x | -152x | -83.3x | -47.7x | -110x | 348x | -518x |
| EV / FCF | 17.8x | 16x | -82.3x | -74.3x | -45.1x | 87.8x | 64.8x | - |
| FCF Yield | 5.63% | 6.23% | -1.21% | -1.35% | -2.22% | 1.14% | 1.54% | - |
| Dividend per Share 2 | 8.2 | 4.2 | - | 0.5 | 0.5 | 0.6121 | 1.007 | 2.022 |
| Rate of return | 7.88% | 4.84% | - | 1.41% | 1.28% | 1.12% | 1.85% | 3.71% |
| EPS 2 | 11.21 | 5.68 | 1.15 | -0.19 | -1.58 | 0.9948 | 1.544 | 2.888 |
| Distribution rate | 73.1% | 73.9% | - | -263% | -31.6% | 61.5% | 65.2% | 70% |
| Net sales 1 | 273,500 | 251,647 | 199,139 | 200,040 | 175,411 | 163,681 | 178,963 | 184,292 |
| EBITDA 1 | 68,508 | 35,255 | 4,039 | 4,834 | 3,070 | 7,237 | 12,600 | 10,464 |
| EBIT 1 | 60,100 | 26,799 | -4,029 | -4,162 | -7,505 | -3,338 | 1,060 | -716 |
| Net income 1 | 71,300 | 36,143 | 7,338 | -1,232 | -10,049 | 6,333 | 9,825 | 18,386 |
| Net Debt 1 | 42,566 | 64,779 | 109,253 | 120,495 | 109,540 | 18,941 | 21,693 | 24,000 |
| Reference price 2 | 104.00 | 86.80 | 79.20 | 35.50 | 39.00 | 54.50 | 54.50 | 54.50 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 54.78x | 2.24x | 50.56x | 1.12% | 10.93B | |
| 11.58x | 0.77x | 5.12x | 4.75% | 21.18B | |
| 18.09x | - | - | 6.03% | 20.76B | |
| -2033.27x | 1.14x | 14.51x | -.--% | 14.13B | |
| 108.4x | 0.93x | 6.34x | 0.74% | 14.32B | |
| 34.89x | 4.31x | 15.94x | 0.61% | 9.96B | |
| 42.24x | 4.51x | 27.48x | 1.02% | 8.24B | |
| 28.66x | 1.95x | 16.39x | 1.32% | 6.24B | |
| 24.75x | 0.85x | 12.65x | 1.77% | 6.15B | |
| 25.77x | - | - | - | 5.58B | |
| Average | -168.41x | 2.09x | 18.62x | 1.93% | 11.75B | |
| Weighted average by Cap. | -210.94x | 1.84x | 16.70x | 2.52% |
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
