|
End-of-day quote
Taiwan S.E.
2026-09-24
|
5-day change | 1st Jan Change | ||
| 238.00 TWD | +4.62% |
|
+0.85% | +295.35% |
| 09-08 | Nan Ya Plastics' Revenue Soars 47% in August | MT |
| 08-27 | Tah Hsin Industrial Disposes of Nan Ya Plastics Shares for NT$224 Million | 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 | 1,887,536 | - | - |
| Change | - | -16.86% | -6.34% | -55.04% | 101.34% | 295.35% | - | - |
| Enterprise Value (EV) 1 | 742,865 | 648,015 | 637,557 | 336,621 | 564,344 | 1,978,391 | 1,980,969 | 1,981,627 |
| Change | - | -12.77% | -1.61% | -47.2% | 67.65% | 250.56% | 0.13% | 0.03% |
| P/E | 8.33x | 17.5x | 83.1x | 61x | 106x | 17.5x | 13.7x | 9.93x |
| PBR | 1.64x | 1.5x | 1.46x | 0.68x | 1.34x | 4.34x | 3.97x | 3.66x |
| PEG | - | -0.3x | -1x | -1.6x | 6.5x | 0x | 0.5x | 0.3x |
| Capitalization / Revenue | 1.65x | 1.59x | 2.03x | 0.91x | 1.84x | 5.36x | 4.8x | 3.44x |
| EV / Revenue | 1.8x | 1.82x | 2.45x | 1.3x | 2.17x | 5.62x | 5.04x | 3.61x |
| EV / EBITDA | 7.37x | 12.3x | 25.1x | 14.5x | 21.5x | 27.9x | 23.5x | 13.5x |
| EV / EBIT | 9.17x | 20.2x | 321x | 752x | 152x | 44.3x | 44.1x | 16.4x |
| EV / FCF | 14.9x | 14.7x | 54.4x | 54.8x | -211x | 26.1x | 14x | 8.45x |
| FCF Yield | 6.69% | 6.8% | 1.84% | 1.83% | -0.47% | 3.83% | 7.14% | 11.8% |
| Dividend per Share 2 | 7.5 | - | - | - | 0.8 | 9.37 | 9.166 | 18.65 |
| Rate of return | 8.78% | - | - | - | 1.33% | 3.94% | 3.85% | 7.84% |
| EPS 2 | 10.25 | 4.05 | 0.8 | 0.49 | 0.57 | 13.62 | 17.35 | 23.96 |
| Distribution rate | 73.2% | - | - | - | 140% | 68.8% | 52.8% | 77.8% |
| Net sales 1 | 411,666 | 355,183 | 259,755 | 259,608 | 259,912 | 352,113 | 392,852 | 548,848 |
| EBITDA 1 | 100,784 | 52,583 | 25,428 | 23,149 | 26,221 | 70,809 | 84,168 | 147,033 |
| EBIT 1 | 80,998 | 32,030 | 1,984 | 447.5 | 3,704 | 44,656 | 44,891 | 120,627 |
| Net income 1 | 81,294 | 32,109 | 6,310 | 3,340 | 4,519 | 108,008 | 133,362 | 190,056 |
| Net Debt 1 | 65,572 | 84,927 | 110,157 | 99,490 | 86,908 | 90,855 | 93,433 | 94,092 |
| Reference price 2 | 85.40 | 71.00 | 66.50 | 29.90 | 60.20 | 238.00 | 238.00 | 238.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.7x | 5.38x | 26.76x | 4.12% | 56.77B | |
| 27.17x | 4.21x | 13.56x | 2.13% | 122B | |
| 63.72x | 1.31x | 8.61x | 6.06% | 38.27B | |
| 11.62x | 1.2x | 6.53x | 2.9% | 33.4B | |
| 9.34x | 3.04x | 7.14x | 4.65% | 24.47B | |
| 8.25x | 0.83x | 5.13x | 4.6% | 19.37B | |
| 16.42x | 0.79x | 5.83x | 1.88% | 19.33B | |
| 69.83x | 12.65x | 45.95x | 0.07% | 18.64B | |
| 9.89x | 1.01x | 7.74x | 4.31% | 17.7B | |
| 15.55x | - | - | - | 17.21B | |
| Average | 24.85x | 3.38x | 14.14x | 3.41% | 36.71B | |
| Weighted average by Cap. | 25.98x | 3.63x | 14.58x | 3.26% |
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
