Valuation Nan Ya Plastics Corporation

Stocks

End-of-day quote Taiwan S.E. Other stock markets 21/07/2026			5-day change	1st Jan Change
195.50 ^TWD	+4.83%		-2.01%	+224.75%

15/07	Formosa Plastics to Hike Wages Above Union's Demand	MT
09/07	Nan Ya Plastics' Revenue Rises 32% in June	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,77,292	5,63,088	5,27,400	2,37,132	4,77,435	15,50,476	-	-
Change	-	-16.86%	-6.34%	-55.04%	101.34%	224.75%	-	-
Enterprise Value (EV) ¹	7,42,865	6,48,015	6,37,557	3,36,621	5,64,344	16,64,201	16,47,649	16,03,950
Change	-	-12.77%	-1.61%	-47.2%	67.65%	194.89%	-0.99%	-2.65%
P/E	8.33x	17.5x	83.1x	61x	106x	17.8x	14.7x	10.1x
PBR	1.64x	1.5x	1.46x	0.68x	1.34x	3.83x	3.71x	3.46x
PEG	-	-0.3x	-1x	-1.6x	6.5x	0x	0.7x	0.2x
Capitalization / Revenue	1.65x	1.59x	2.03x	0.91x	1.84x	4.89x	4.37x	2.72x
EV / Revenue	1.8x	1.82x	2.45x	1.3x	2.17x	5.25x	4.65x	2.81x
EV / EBITDA	7.37x	12.3x	25.1x	14.5x	21.5x	36.2x	25.2x	12.6x
EV / EBIT	9.17x	20.2x	321x	752x	152x	51x	40.1x	15.6x
EV / FCF	14.9x	14.7x	54.4x	54.8x	-211x	28.6x	13.2x	9.5x
FCF Yield	6.69%	6.8%	1.84%	1.83%	-0.47%	3.5%	7.56%	10.5%
Dividend per Share ²	7.5	-	-	-	0.8	4.33	6.254	15.52
Rate of return	8.78%	-	-	-	1.33%	2.21%	3.2%	7.94%
EPS ²	10.25	4.05	0.8	0.49	0.57	10.97	13.28	19.4
Distribution rate	73.2%	-	-	-	140%	39.5%	47.1%	80%
Net sales ¹	4,11,666	3,55,183	2,59,755	2,59,608	2,59,912	3,17,002	3,54,650	5,70,192
EBITDA ¹	1,00,784	52,583	25,428	23,149	26,221	45,914	65,310	1,27,199
EBIT ¹	80,998	32,030	1,984	447.5	3,704	32,653	41,108	1,02,818
Net income ¹	81,294	32,109	6,310	3,340	4,519	78,749	87,693	1,53,847
Net Debt ¹	65,572	84,927	1,10,157	99,490	86,908	1,13,725	97,174	53,474
Reference price ²	85.40	71.00	66.50	29.90	60.20	195.50	195.50	195.50
Nbr of stocks (in thousands)	79,30,822	79,30,822	79,30,822	79,30,822	79,30,822	79,30,822	-	-
Announcement Date	10/01/22	08/03/23	12/03/24	11/03/25	11/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NAN YA PLASTICS CORPORATION	17.01x	5.02x	34.69x	2.32%	4.58TCr
AIR LIQUIDE	28.55x	4.39x	14.14x	2.02%	13TCr
SABIC	52.04x	1.39x	8.8x	6.03%	4.16TCr
WANHUA CHEMICAL GROUP CO., LTD.	12.22x	1.19x	6.76x	2.5%	3.33TCr
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.52x	3.1x	7.67x	4.2%	2.5TCr
LYONDELLBASELL INDUSTRIES N.V.	6.53x	0.84x	5.66x	4.54%	1.96TCr
SOLAR INDUSTRIES INDIA LIMITED	102.33x	17.72x	66.66x	0.06%	1.79TCr
RONGSHENG PETROCHEMICAL CO., LTD.	16.42x	0.74x	5.96x	1.33%	1.65TCr
ZANGGE MINING COMPANY LIMITED	14.39x	-	-	-	1.62TCr
HENGLI PETROCHEMICAL CO.,LTD.	9.61x	0.87x	7.68x	3.65%	1.61TCr
Average	26.96x	3.92x	17.56x	2.96%	3.61TCr
Weighted average by Cap.	27.46x	3.86x	16.59x	2.83%