|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 177.50 TWD | -9.90% |
|
-10.80% | +194.85% |
| 07-15 | Formosa Plastics to Hike Wages Above Union's Demand | MT |
| 07-09 | Nan Ya Plastics' Revenue Rises 32% in June | MT |
Company Valuation: Nan Ya Plastics Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 677,292 | 563,088 | 527,400 | 237,132 | 477,435 | 1,407,721 | - | - |
| Change | - | -16.86% | -6.34% | -55.04% | 101.34% | 194.85% | - | - |
| Enterprise Value (EV) 1 | 742,865 | 648,015 | 637,557 | 336,621 | 564,344 | 1,521,446 | 1,504,894 | 1,461,195 |
| Change | - | -12.77% | -1.61% | -47.2% | 67.65% | 169.6% | -1.09% | -2.9% |
| P/E | 8.33x | 17.5x | 83.1x | 61x | 106x | 16.2x | 13.4x | 9.15x |
| PBR | 1.64x | 1.5x | 1.46x | 0.68x | 1.34x | 3.47x | 3.37x | 3.14x |
| PEG | - | -0.3x | -1x | -1.6x | 6.5x | 0x | 0.6x | 0.2x |
| Capitalization / Revenue | 1.65x | 1.59x | 2.03x | 0.91x | 1.84x | 4.44x | 3.97x | 2.47x |
| EV / Revenue | 1.8x | 1.82x | 2.45x | 1.3x | 2.17x | 4.8x | 4.24x | 2.56x |
| EV / EBITDA | 7.37x | 12.3x | 25.1x | 14.5x | 21.5x | 33.1x | 23x | 11.5x |
| EV / EBIT | 9.17x | 20.2x | 321x | 752x | 152x | 46.6x | 36.6x | 14.2x |
| EV / FCF | 14.9x | 14.7x | 54.4x | 54.8x | -211x | 26.1x | 12.1x | 8.65x |
| FCF Yield | 6.69% | 6.8% | 1.84% | 1.83% | -0.47% | 3.83% | 8.27% | 11.6% |
| Dividend per Share 2 | 7.5 | - | - | - | 0.8 | 4.33 | 6.254 | 15.52 |
| Rate of return | 8.78% | - | - | - | 1.33% | 2.44% | 3.52% | 8.74% |
| EPS 2 | 10.25 | 4.05 | 0.8 | 0.49 | 0.57 | 10.97 | 13.28 | 19.4 |
| Distribution rate | 73.2% | - | - | - | 140% | 39.5% | 47.1% | 80% |
| Net sales 1 | 411,666 | 355,183 | 259,755 | 259,608 | 259,912 | 317,002 | 354,650 | 570,192 |
| EBITDA 1 | 100,784 | 52,583 | 25,428 | 23,149 | 26,221 | 45,914 | 65,310 | 127,199 |
| EBIT 1 | 80,998 | 32,030 | 1,984 | 447.5 | 3,704 | 32,653 | 41,108 | 102,818 |
| Net income 1 | 81,294 | 32,109 | 6,310 | 3,340 | 4,519 | 78,749 | 87,693 | 153,847 |
| Net Debt 1 | 65,572 | 84,927 | 110,157 | 99,490 | 86,908 | 113,725 | 97,174 | 53,474 |
| Reference price 2 | 85.40 | 71.00 | 66.50 | 29.90 | 60.20 | 177.50 | 177.50 | 177.50 |
| Nbr of stocks (in thousands) | 7,930,822 | 7,930,822 | 7,930,822 | 7,930,822 | 7,930,822 | 7,930,822 | - | - |
| Announcement Date | 1/10/22 | 3/8/23 | 3/12/24 | 3/11/25 | 3/11/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.18x | 4.8x | 33.14x | 2.44% | 43.52B | |
| 28.36x | 4.36x | 14.06x | 2.03% | 128B | |
| 52.89x | 1.41x | 8.94x | 5.94% | 42.27B | |
| 12.51x | 1.21x | 6.89x | 2.44% | 34.1B | |
| 10.57x | 3.11x | 7.7x | 4.18% | 25.11B | |
| 6.49x | 0.85x | 5.63x | 4.57% | 19.47B | |
| 15.92x | - | - | - | 17.9B | |
| 68.73x | 12.22x | 45.27x | 0.08% | 17.38B | |
| 27.19x | 2.36x | 13.38x | 0.45% | 16.62B | |
| 9.9x | 0.88x | 7.8x | 3.54% | 16.58B | |
| Average | 24.87x | 3.47x | 15.87x | 2.85% | 36.05B | |
| Weighted average by Cap. | 26.27x | 3.58x | 15.44x | 2.81% |
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
- 1303 Stock
- Valuation Nan Ya Plastics Corporation
Select your edition
All financial news and data tailored to specific country editions
