Valuation Poly Plastic Masterbatch (SuZhou) Co.,Ltd

Stocks

End-of-day quote Shenzhen S.E. 2026-09-02			5-day change	1st Jan Change
36.49 ^CNY	+0.05%		+2.64%	+13.22%

08-13	Poly Plastic Masterbatch Co.,Ltd Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-12	Poly Plastic Masterbatch Co.,Ltd agreed to acquire an additional 25.50% stake in Shanghai Keter New Materials Co.,Ltd from Shanghai Huiyirui Enterprise Management Co., Ltd., Shanghai Moliwei Functional Materials Co., Ltd. and Shanghai Yuanzhixintong Technology Co., Ltd. for CNY 17.9 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,077	3,669	2,164	3,417	4,634	5,763
Change	-	-10.01%	-41.01%	57.86%	35.63%	24.35%
Enterprise Value (EV) ¹	3,203	3,053	1,770	2,982	4,238	5,412
Change	-	-4.68%	-42.01%	68.43%	42.13%	27.69%
P/E	30.9x	35.4x	45.5x	31.3x	40.7x	37.9x
PBR	3.25x	2.85x	1.69x	1.89x	2.48x	2.97x
PEG	-	-1.7x	-0.8x	0.4x	12.62x	1.2x
Capitalization / Revenue	6.07x	4.75x	2.73x	2.85x	3.4x	3.88x
EV / Revenue	4.77x	3.95x	2.24x	2.49x	3.11x	3.64x
EV / EBITDA	23.9x	28.1x	25.9x	20.5x	23.8x	22x
EV / EBIT	26.1x	32.2x	54x	33x	37.5x	30.7x
EV / FCF	-1,009x	-11.8x	-14.2x	-24x	615x	473x
FCF Yield	-0.1%	-8.44%	-7.02%	-4.17%	0.16%	0.21%
Dividend per Share ²	0.5	0.4	0.2	0.5	0.3	0.5
Rate of return	1.77%	1.57%	1.33%	2.58%	1.15%	1.55%
EPS ²	0.915	0.72	0.33	0.62	0.64	0.85
Distribution rate	54.6%	55.6%	60.6%	80.6%	46.9%	58.8%
Net sales ¹	671.3	772.4	791.8	1,197	1,363	1,485
EBITDA ¹	134	108.5	68.32	145.7	177.9	246
EBIT ¹	122.6	94.8	32.81	90.35	113.1	176.3
Net income ¹	104.4	103.3	46.89	99.49	114	151.3
Net Debt ¹	-874.1	-615.9	-393.9	-434.8	-395.9	-350.6
Reference price ²	28.32	25.48	15.03	19.38	26.06	32.23
Nbr of stocks (in thousands)	144,000	144,000	144,000	176,300	177,827	178,794
Announcement Date	4/7/21	3/29/22	3/29/23	3/28/24	4/15/25	4/23/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
POLY PLASTIC MASTERBATCH (SUZHOU) CO.,LTD	-	-	-	-	971M
DOW INC.	17.54x	0.81x	5.79x	4.58%	22B
BOROUGE PLC	20.98x	3.91x	11.47x	6.63%	19.11B
LG CHEM, LTD.	-90.16x	0.88x	6.49x	0.8%	15.25B
COVESTRO AG	-314.74x	-	-	-.--%	14.39B
FORMOSA PLASTICS CORPORATION	18.92x	2.57x	55.75x	1.85%	13.62B
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	22.78x	3.49x	11.48x	2.05%	7.59B
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	23.51x	2.32x	15.19x	1.68%	5.82B
KINGFA SCI. & TECH. CO., LTD.	23x	0.78x	11.61x	2.78%	5.57B
JINAN SHENGQUAN GROUP SHARE HOLDING CO., LTD.	26.07x	2.67x	17.04x	2.04%	4.86B
Average	-28.01x	2.18x	16.85x	2.49%	10.92B
Weighted average by Cap.	-39.70x	2.11x	16.28x	2.92%