Valuation Poly Plastic Masterbatch (SuZhou) Co.,Ltd

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 10/08/2026			5-day change	1st Jan Change
39.42 ^CNY	-3.05%		+11.01%	+22.31%

17/06	Poly Plastic Masterbatch Appoints CFO	MT
19/05	Poly Plastic Masterbatch Co.,Ltd Approves Cash Dividend for 2025, Payable on 10 June 2026	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)	1,44,000	1,44,000	1,44,000	1,76,300	1,77,827	1,78,794
Announcement Date	07/04/21	29/03/22	29/03/23	28/03/24	15/04/25	23/04/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
POLY PLASTIC MASTERBATCH (SUZHOU) CO.,LTD	-	-	-	-	107.86Cr
DOW INC.	17.06x	0.8x	5.68x	4.75%	2.12TCr
BOROUGE PLC	13.07x	-	-	6.33%	1.94TCr
COVESTRO AG	-320.53x	-	-	-.--%	1.46TCr
LG CHEM, LTD.	-136.16x	0.83x	6.41x	0.72%	1.45TCr
FORMOSA PLASTICS CORPORATION	16.69x	2.14x	46.31x	2.25%	1.1TCr
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	22.78x	3.46x	12.94x	0.79%	776.16Cr
KINGFA SCI. & TECH. CO., LTD.	24.69x	0.86x	12.76x	1.78%	628.01Cr
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	27.05x	1.93x	15.98x	1.55%	602.79Cr
JINAN SHENGQUAN GROUP SHARE HOLDING CO., LTD.	26.99x	2.93x	17.83x	1.6%	530.89Cr
Average	-34.26x	1.85x	16.84x	2.2%	1.07TCr
Weighted average by Cap.	-49.23x	1.55x	15.18x	2.77%