Valuation Nan Ya Plastics Corporation

Stocks

End-of-day quote Taiwan S.E. 11/11/2026			5-day change	1st Jan Change
313.00 ^TWD	+8.30%		+15.50%	+419.93%

05:20pm	Nan Ya Plastics Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10-22	Nan Ya Plastics Denies Report of M9 Material Failing Amazon Qualification Test	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	677,292	563,088	527,400	237,132	477,435	2,482,347	-	-
Change	-	-16.86%	-6.34%	-55.04%	101.34%	419.93%	-	-
Enterprise Value (EV) ¹	742,865	648,015	637,557	336,621	564,344	2,570,684	2,582,292	2,594,594
Change	-	-12.77%	-1.61%	-47.2%	67.65%	355.52%	0.45%	0.48%
P/E	8.33x	17.5x	83.1x	61x	106x	20.2x	12.4x	10.6x
PBR	1.64x	1.5x	1.46x	0.68x	1.34x	4.89x	4.27x	3.79x
PEG	-	-0.3x	-1x	-1.6x	6.5x	0x	0.2x	0.6x
Capitalization / Revenue	1.65x	1.59x	2.03x	0.91x	1.84x	6.95x	5x	4.14x
EV / Revenue	1.8x	1.82x	2.45x	1.3x	2.17x	7.2x	5.21x	4.32x
EV / EBITDA	7.37x	12.3x	25.1x	14.5x	21.5x	32x	17.2x	13.6x
EV / EBIT	9.17x	20.2x	321x	752x	152x	46.2x	21x	16x
EV / FCF	14.9x	14.7x	54.4x	54.8x	-211x	25.8x	14.8x	9.97x
FCF Yield	6.69%	6.8%	1.84%	1.83%	-0.47%	3.88%	6.76%	10%
Dividend per Share ²	7.5	-	-	-	0.8	11.44	17.64	21.61
Rate of return	8.78%	-	-	-	1.33%	3.65%	5.64%	6.91%
EPS ²	10.25	4.05	0.8	0.49	0.57	15.48	25.17	29.48
Distribution rate	73.2%	-	-	-	140%	73.9%	70.1%	73.3%
Net sales ¹	411,666	355,183	259,755	259,608	259,912	357,125	496,114	599,914
EBITDA ¹	100,784	52,583	25,428	23,149	26,221	80,394	150,269	190,095
EBIT ¹	80,998	32,030	1,984	447.5	3,704	55,587	122,804	161,943
Net income ¹	81,294	32,109	6,310	3,340	4,519	122,753	199,590	233,806
Net Debt ¹	65,572	84,927	110,157	99,490	86,908	88,337	99,945	112,247
Reference price ²	85.40	71.00	66.50	29.90	60.20	313.00	313.00	313.00
Nbr of stocks (in thousands)	7,930,822	7,930,822	7,930,822	7,930,822	7,930,822	7,930,822	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NAN YA PLASTICS CORPORATION	18.67x	6.67x	29.61x	3.96%	69.33B
LINDE PLC	32.5x	7.17x	18.48x	1.23%	240B
AIR LIQUIDE	30.64x	4.72x	15.26x	1.94%	135B
THE SHERWIN-WILLIAMS COMPANY	32.05x	3.83x	19.81x	0.9%	85.34B
AIR PRODUCTS & CHEMICALS, INC.	92.7x	6.8x	15.83x	2.32%	69.53B
SABIC	69.69x	1.3x	8.57x	5.64%	38.27B
WANHUA CHEMICAL GROUP CO., LTD.	11.05x	1.1x	5.94x	2.79%	33.61B
PPG INDUSTRIES, INC.	16.89x	1.93x	11.25x	2.34%	27.48B
ASIAN PAINTS LIMITED	46.44x	5.71x	31.43x	1.24%	25.67B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	8.08x	2.7x	6.17x	5.54%	22.75B
Average	35.87x	4.19x	16.23x	2.79%	75B
Weighted average by Cap.	36.54x	5.31x	17.57x	2.14%