|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 178.50 TWD | +0.85% |
|
+23.10% | +196.51% |
| 05:07am | Nan Ya Plastics' Revenue Soars 45% in July | MT |
| 07-15 | Formosa Plastics to Hike Wages Above Union's Demand | 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 | 1,415,652 | - | - |
| Change | - | -16.86% | -6.34% | -55.04% | 101.34% | 196.51% | - | - |
| Enterprise Value (EV) 1 | 742,865 | 648,015 | 637,557 | 336,621 | 564,344 | 1,529,377 | 1,512,825 | 1,469,126 |
| Change | - | -12.77% | -1.61% | -47.2% | 67.65% | 171% | -1.08% | -2.89% |
| P/E | 8.33x | 17.5x | 83.1x | 61x | 106x | 14.6x | 12x | 9.2x |
| PBR | 1.64x | 1.5x | 1.46x | 0.68x | 1.34x | 3.49x | 3.39x | 3.16x |
| PEG | - | -0.3x | -1x | -1.6x | 6.5x | 0x | 0.6x | 0.3x |
| Capitalization / Revenue | 1.65x | 1.59x | 2.03x | 0.91x | 1.84x | 4.36x | 3.77x | 2.48x |
| EV / Revenue | 1.8x | 1.82x | 2.45x | 1.3x | 2.17x | 4.71x | 4.03x | 2.58x |
| EV / EBITDA | 7.37x | 12.3x | 25.1x | 14.5x | 21.5x | 30.9x | 16.5x | 11.5x |
| EV / EBIT | 9.17x | 20.2x | 321x | 752x | 152x | 38x | 29.2x | 14.3x |
| EV / FCF | 14.9x | 14.7x | 54.4x | 54.8x | -211x | 19.6x | 12.9x | 8.7x |
| FCF Yield | 6.69% | 6.8% | 1.84% | 1.83% | -0.47% | 5.1% | 7.73% | 11.5% |
| Dividend per Share 2 | 7.5 | - | - | - | 0.8 | 4.33 | 7.608 | 15.52 |
| Rate of return | 8.78% | - | - | - | 1.33% | 2.43% | 4.26% | 8.69% |
| EPS 2 | 10.25 | 4.05 | 0.8 | 0.49 | 0.57 | 12.26 | 14.92 | 19.4 |
| Distribution rate | 73.2% | - | - | - | 140% | 35.3% | 51% | 80% |
| Net sales 1 | 411,666 | 355,183 | 259,755 | 259,608 | 259,912 | 324,527 | 375,031 | 570,192 |
| EBITDA 1 | 100,784 | 52,583 | 25,428 | 23,149 | 26,221 | 49,461 | 91,956 | 127,199 |
| EBIT 1 | 80,998 | 32,030 | 1,984 | 447.5 | 3,704 | 40,248 | 51,876 | 102,818 |
| Net income 1 | 81,294 | 32,109 | 6,310 | 3,340 | 4,519 | 95,132 | 108,418 | 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 | 178.50 | 178.50 | 178.50 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.56x | 4.71x | 30.92x | 2.43% | 43.85B | |
| 27.45x | 4.31x | 13.89x | 2.09% | 127B | |
| 34.39x | 1.21x | 7.5x | 6.73% | 40.39B | |
| 12.72x | 1.23x | 6.98x | 2.4% | 34.76B | |
| 10.56x | 3.13x | 8.01x | 4.17% | 25.28B | |
| 18.27x | - | - | - | 20.17B | |
| 27.82x | 2.45x | 12.94x | 0.43% | 17.94B | |
| 8.91x | 0.86x | 5.29x | 4.49% | 19.85B | |
| 10.83x | 0.93x | 8.19x | 3.24% | 18.19B | |
| 18.51x | 0.79x | 6.31x | 1.18% | 18.63B | |
| Average | 18.40x | 2.18x | 11.11x | 3.02% | 36.61B | |
| Weighted average by Cap. | 21.33x | 2.94x | 12.93x | 2.92% |
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
