Valuation Ningbo Color Master Batch Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 28/07/2026			5-day change	1st Jan Change
14.18 ^CNY	-0.42%		-8.10%	-25.56%

28/06	Certain A Shares of Ningbo Color Master Batch Co., Ltd. are subject to a Lock-Up Agreement Ending on 28-JUN-2026.	CI
30/05	Ningbo Color Master Batch Co., Ltd. Approves Final Cash Dividend on A Shares for 2025, Payable on 8 July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	3,310	2,303	2,884	2,868	3,771
Change	-	-30.44%	25.22%	-0.52%	31.47%
Enterprise Value (EV) ¹	2,564	1,541	2,092	2,124	3,083
Change	-	-39.9%	35.74%	1.54%	45.16%
P/E	26.5x	22.8x	28.3x	28.6x	34.1x
PBR	3.37x	2.21x	2.63x	2.52x	3.4x
PEG	-2.6x	-1.2x	23.96x	-26.77x	2.9x
Capitalization / Revenue	6.72x	4.96x	6.39x	5.82x	8.04x
EV / Revenue	5.21x	3.32x	4.64x	4.31x	6.58x
EV / EBITDA	20.6x	16x	18.7x	19.3x	25.1x
EV / EBIT	22.4x	18.2x	21.4x	22.2x	28.3x
EV / FCF	25x	289x	57.4x	-296x	106x
FCF Yield	4%	0.35%	1.74%	-0.34%	0.94%
Dividend per Share ²	0.1982	0.2378	0.2378	0.5	0.5417
Rate of return	1.21%	2.08%	1.66%	3.5%	2.84%
EPS ²	0.6184	0.4995	0.5054	0.5	0.5583
Distribution rate	32.1%	47.6%	47.1%	100%	97%
Net sales ¹	492.3	464.1	451.2	493.1	468.9
EBITDA ¹	124.3	96.09	111.7	109.9	122.8
EBIT ¹	114.4	84.56	97.93	95.51	108.8
Net income ¹	108.9	100.5	101.9	100.5	110
Net Debt ¹	-746.2	-761.7	-791.8	-744.4	-687.8
Reference price ²	16.40	11.41	14.29	14.28	19.05
Nbr of stocks (in thousands)	2,01,822	2,01,822	2,01,822	2,00,827	1,97,957
Announcement Date	24/04/22	18/04/23	09/04/24	23/04/25	28/04/26

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.($)
NINGBO COLOR MASTER BATCH CO., LTD.	-	-	-	-	42Cr
DOW INC.	15.27x	0.79x	5.61x	4.85%	2.08TCr
BOROUGE PLC	13.12x	-	-	6.47%	1.95TCr
COVESTRO AG	-314.74x	-	-	-.--%	1.41TCr
LG CHEM, LTD.	109.63x	0.86x	5.96x	0.85%	1.31TCr
FORMOSA PLASTICS CORPORATION	18.45x	2.35x	50.96x	2.04%	1.21TCr
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	22.72x	3.46x	12.91x	0.79%	771.34Cr
KINGFA SCI. & TECH. CO., LTD.	22.1x	0.8x	11.85x	1.98%	560.3Cr
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	24.77x	1.72x	14.4x	1.66%	542.61Cr
JINAN SHENGQUAN GROUP SHARE HOLDING CO., LTD.	24.96x	2.72x	16.55x	1.73%	489.37Cr
Average	-7.08x	1.81x	16.89x	2.26%	1.04TCr
Weighted average by Cap.	-15.99x	1.58x	16.34x	2.88%