|
End-of-day quote
Taiwan S.E.
2026-08-28
|
5-day change | 1st Jan Change | ||
| 220.50 TWD | -3.08% |
|
+14.84% | +266.28% |
| 08-27 | Tah Hsin Industrial Disposes of Nan Ya Plastics Shares for NT$224 Million | MT |
| 08-11 | Nan Ya Plastics Unit Shelves Plans of $10 Million China Investment | 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 | 1,748,746 | - | - |
| Change | - | -16.86% | -6.34% | -55.04% | 101.34% | 266.28% | - | - |
| Enterprise Value (EV) 1 | 742,865 | 648,015 | 637,557 | 336,621 | 564,344 | 1,820,405 | 1,836,326 | 1,802,220 |
| Change | - | -12.77% | -1.61% | -47.2% | 67.65% | 222.57% | 0.87% | -1.86% |
| P/E | 8.33x | 17.5x | 83.1x | 61x | 106x | 16.4x | 14.5x | 11.4x |
| PBR | 1.64x | 1.5x | 1.46x | 0.68x | 1.34x | 4.95x | 4.59x | 3.9x |
| PEG | - | -0.3x | -1x | -1.6x | 6.5x | 0x | 1.1x | 0.4x |
| Capitalization / Revenue | 1.65x | 1.59x | 2.03x | 0.91x | 1.84x | 5.88x | 4.85x | 3.07x |
| EV / Revenue | 1.8x | 1.82x | 2.45x | 1.3x | 2.17x | 6.12x | 5.09x | 3.16x |
| EV / EBITDA | 7.37x | 12.3x | 25.1x | 14.5x | 21.5x | 39.2x | 27.4x | 14.2x |
| EV / EBIT | 9.17x | 20.2x | 321x | 752x | 152x | 152x | 38.9x | 17.5x |
| EV / FCF | 14.9x | 14.7x | 54.4x | 54.8x | -211x | 23.3x | 15.7x | 10.7x |
| FCF Yield | 6.69% | 6.8% | 1.84% | 1.83% | -0.47% | 4.29% | 6.37% | 9.37% |
| Dividend per Share 2 | 7.5 | - | - | - | 0.8 | 5.028 | 6.707 | 15.52 |
| Rate of return | 8.78% | - | - | - | 1.33% | 2.28% | 3.04% | 7.04% |
| EPS 2 | 10.25 | 4.05 | 0.8 | 0.49 | 0.57 | 13.46 | 15.2 | 19.4 |
| Distribution rate | 73.2% | - | - | - | 140% | 37.4% | 44.1% | 80% |
| Net sales 1 | 411,666 | 355,183 | 259,755 | 259,608 | 259,912 | 297,464 | 360,557 | 570,192 |
| EBITDA 1 | 100,784 | 52,583 | 25,428 | 23,149 | 26,221 | 46,472 | 67,011 | 127,199 |
| EBIT 1 | 80,998 | 32,030 | 1,984 | 447.5 | 3,704 | 11,958 | 47,178 | 102,818 |
| Net income 1 | 81,294 | 32,109 | 6,310 | 3,340 | 4,519 | 105,831 | 111,062 | 153,847 |
| Net Debt 1 | 65,572 | 84,927 | 110,157 | 99,490 | 86,908 | 71,659 | 87,580 | 53,474 |
| Reference price 2 | 85.40 | 71.00 | 66.50 | 29.90 | 60.20 | 220.50 | 220.50 | 220.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.38x | 6.12x | 39.17x | 2.28% | 55.22B | |
| 27.17x | 4.24x | 13.64x | 2.14% | 125B | |
| 58.93x | 1.37x | 9.63x | 5.89% | 40.03B | |
| 12.7x | 1.28x | 6.9x | 2.66% | 36.31B | |
| 10.13x | 3.27x | 7.69x | 4.29% | 26.47B | |
| 19.77x | 0.86x | 6.61x | 1.18% | 20.7B | |
| 11.71x | 1.04x | 8.36x | 3.58% | 20.57B | |
| 8.7x | 0.87x | 5.35x | 4.33% | 20.57B | |
| 71.91x | 13.05x | 47.48x | 0.07% | 19.31B | |
| 29.02x | 2.74x | 13.96x | 0.4% | 19.18B | |
| Average | 26.64x | 3.48x | 15.88x | 2.68% | 38.38B | |
| Weighted average by Cap. | 26.51x | 3.70x | 16.46x | 2.7% |
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
