Valuation Asia Cement Corporation

Stocks

End-of-day quote Taiwan S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
32.75 ^TWD	+0.15%		-1.50%	-11.96%

17/07	Asia Cement Warns of Swing to H1 Loss	MT
14/05	Asia Cement Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,57,069	1,45,383	1,47,005	1,43,281	1,31,932	1,16,150	-	-
Change	-	-7.44%	1.12%	-2.53%	-7.92%	-11.96%	-	-
Enterprise Value (EV) ¹	1,87,402	1,71,976	2,44,955	1,82,449	1,80,650	1,35,775	1,45,680	1,24,303
Change	-	-8.23%	42.43%	-25.52%	-0.99%	-24.84%	7.29%	-14.67%
P/E	9.43x	11.3x	12.6x	10.5x	12.4x	10.8x	10.1x	10.5x
PBR	1x	0.9x	0.81x	0.74x	0.73x	0.62x	0.59x	0.58x
PEG	-	-0.5x	-1.31x	0.6x	-0.6x	8.07x	1.39x	-2.45x
Capitalization / Revenue	1.75x	1.61x	1.83x	1.88x	1.86x	1.61x	1.6x	1.56x
EV / Revenue	2.09x	1.9x	3.05x	2.39x	2.54x	1.88x	2.01x	1.67x
EV / EBITDA	8.29x	12.9x	20.1x	14.5x	14.4x	11.4x	10.9x	10.1x
EV / EBIT	10.6x	20.1x	32.8x	22.9x	21.5x	18.9x	18.2x	16.2x
EV / FCF	35.1x	13.6x	76.8x	8.77x	14.1x	7.81x	23.7x	-
FCF Yield	2.85%	7.35%	1.3%	11.4%	7.09%	12.8%	4.22%	-
Dividend per Share ²	3.4	2.3	2.1	2.2	2.3	1.877	1.864	1.56
Rate of return	7.67%	5.61%	5.07%	5.45%	6.18%	5.73%	5.69%	4.76%
EPS ²	4.7	3.63	3.28	3.85	2.99	3.03	3.249	3.11
Distribution rate	72.3%	63.4%	64%	57.1%	76.9%	62%	57.4%	50.2%
Net sales ¹	89,655	90,341	80,183	76,297	71,039	72,210	72,561	74,444
EBITDA ¹	22,616	13,341	12,216	12,549	12,575	11,898	13,344	12,259
EBIT ¹	17,686	8,571	7,460	7,964	8,406	7,188	8,013	7,674
Net income	15,068	12,016	10,883	12,890	10,030	-	-	-
Net Debt ¹	30,333	26,593	97,949	39,168	48,718	19,625	29,530	8,153
Reference price ²	44.30	41.00	41.45	40.40	37.20	32.75	32.75	32.75
Nbr of stocks (in thousands)	35,45,572	35,45,928	35,46,563	35,46,563	35,46,563	35,46,563	-	-
Announcement Date	31/03/22	16/03/23	15/03/24	17/03/25	16/03/26	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASIA CEMENT CORPORATION	10.81x	1.88x	11.41x	5.73%	359.04Cr
HOLCIM LTD	20.67x	2.76x	10.91x	2.51%	5.01TCr
JAMES HARDIE INDUSTRIES PLC	23.99x	3.42x	12.3x	-.--%	1.5TCr
ANHUI CONCH CEMENT COMPANY LIMITED	11.19x	0.41x	1.87x	4.59%	1.34TCr
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	1.27TCr
SHREE CEMENT LIMITED	47.03x	4.04x	18.95x	0.59%	1TCr
BUZZI SPA	8.65x	1.29x	4.88x	1.88%	828.38Cr
BUA CEMENT PLC	24x	7.87x	14.6x	4.01%	803.01Cr
EAGLE MATERIALS INC.	16.58x	3.54x	11.06x	0.47%	659.77Cr
TCC GROUP HOLDINGS CO., LTD.	26.59x	1.34x	6.55x	3.47%	553.34Cr
Average	20.19x	2.99x	9.94x	2.93%	1.33TCr
Weighted average by Cap.	20.51x	2.93x	10.07x	2.71%