|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 65.70 TWD | +3.30% |
|
+13.28% | +68.46% |
| 07-15 | Formosa Plastics to Hike Wages Above Union's Demand | MT |
| 07-13 | SinoPac Upgrades Formosa Plastics to Buy from Neutral; Price Target is NT$70 | MT |
Company Valuation: Formosa Plastics Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 662,037 | 552,546 | 504,167 | 225,984 | 248,264 | 418,229 | - | - |
| Change | - | -16.54% | -8.76% | -55.18% | 9.86% | 68.46% | - | - |
| Enterprise Value (EV) 1 | 704,603 | 617,325 | 613,420 | 346,479 | 357,804 | 455,161 | 468,513 | 444,166 |
| Change | - | -12.39% | -0.63% | -43.52% | 3.27% | 27.21% | 2.93% | -5.2% |
| P/E | 9.28x | 15.3x | 68.9x | -187x | -24.7x | 24x | 27x | 16.5x |
| PBR | 1.64x | 1.54x | 1.45x | 0.78x | 0.68x | 1.07x | 1.11x | 1.16x |
| PEG | - | -0.3x | -0.9x | 2x | -0x | -0x | -2.4x | 0.3x |
| Capitalization / Revenue | 2.42x | 2.2x | 2.53x | 1.13x | 1.42x | 2.38x | 2.31x | 2.2x |
| EV / Revenue | 2.58x | 2.45x | 3.08x | 1.73x | 2.04x | 2.6x | 2.58x | 2.34x |
| EV / EBITDA | 10.3x | 17.5x | 152x | 71.7x | 117x | 56.2x | 41.4x | 37.2x |
| EV / EBIT | 11.7x | 23x | -152x | -83.3x | -47.7x | -113x | 244x | 590x |
| EV / FCF | 17.8x | 16x | -82.3x | -74.3x | -45.1x | 32.5x | 73.8x | - |
| FCF Yield | 5.63% | 6.23% | -1.21% | -1.35% | -2.22% | 3.08% | 1.36% | - |
| Dividend per Share 2 | 8.2 | 4.2 | - | 0.5 | 0.5 | 1.119 | 1.193 | 2.784 |
| Rate of return | 7.88% | 4.84% | - | 1.41% | 1.28% | 1.7% | 1.82% | 4.24% |
| EPS 2 | 11.21 | 5.68 | 1.15 | -0.19 | -1.58 | 2.739 | 2.434 | 3.977 |
| Distribution rate | 73.1% | 73.9% | - | -263% | -31.6% | 40.9% | 49% | 70% |
| Net sales 1 | 273,500 | 251,647 | 199,139 | 200,040 | 175,411 | 175,358 | 181,357 | 189,813 |
| EBITDA 1 | 68,508 | 35,255 | 4,039 | 4,834 | 3,070 | 8,095 | 11,324 | 11,933 |
| EBIT 1 | 60,100 | 26,799 | -4,029 | -4,162 | -7,505 | -4,039 | 1,924 | 753.1 |
| Net income 1 | 71,300 | 36,143 | 7,338 | -1,232 | -10,049 | 14,277 | 12,089 | 25,318 |
| Net Debt 1 | 42,566 | 64,779 | 109,253 | 120,495 | 109,540 | 36,932 | 50,284 | 25,936 |
| Reference price 2 | 104.00 | 86.80 | 79.20 | 35.50 | 39.00 | 65.70 | 65.70 | 65.70 |
| Nbr of stocks (in thousands) | 6,365,741 | 6,365,741 | 6,365,741 | 6,365,741 | 6,365,741 | 6,365,741 | - | - |
| Announcement Date | 1/10/22 A | 3/13/23 A | 3/7/24 A | 3/13/25 A | 3/6/26 A | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.35x | 2.52x | 54.58x | 1.76% | 12.6B | |
| 11.94x | 0.79x | 5.55x | 4.61% | 21.85B | |
| 13.23x | - | - | 6.39% | 19.71B | |
| -2036.66x | 1.14x | 14.53x | -.--% | 14.26B | |
| 95.03x | 0.86x | 5.92x | 0.86% | 12.71B | |
| 28.49x | 3.44x | 13.81x | 0.79% | 7.74B | |
| 33.08x | 3.56x | 21.69x | 1.3% | 6.48B | |
| 26.3x | 1.79x | 15.14x | 1.61% | 5.74B | |
| 21.77x | 0.79x | 11.73x | 2.02% | 5.52B | |
| 37.98x | 3.35x | 23.32x | 1.1% | 4.53B | |
| Average | -174.05x | 2.03x | 18.47x | 2.04% | 11.11B | |
| Weighted average by Cap. | -234.59x | 1.70x | 17.46x | 2.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1301 Stock
- Valuation Formosa Plastics Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
