Valuation Ningbo Color Master Batch Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 30/06/2026			5-day change	1st Jan Change
17.83 ^CNY	+0.11%		-9.26%	-22.00%

06-28	Certain A Shares of Ningbo Color Master Batch Co., Ltd. are subject to a Lock-Up Agreement Ending on 28-JUN-2026.	CI
05-29	Ningbo Color Master Batch Co., Ltd. Approves Cash Dividend for 2025	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	23.56x	-26.69x	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	0.2378	0.2854	0.2854	0.6	0.65
Rate of return	1.21%	2.08%	1.66%	3.5%	2.84%
EPS ²	0.742	0.5993	0.6065	0.6	0.67
Distribution rate	32%	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	19.68	13.69	17.15	17.14	22.86
Nbr of stocks (in thousands)	168,185	168,185	168,185	167,355	164,963
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.	-	-	-	-	432M
DOW INC.	11x	0.75x	4.99x	5%	20.12B
BOROUGE PLC	14.64x	-	-	6.09%	20.68B
COVESTRO AG	-2029.87x	1.14x	14.49x	-.--%	14.18B
LG CHEM, LTD.	116.08x	0.94x	6.45x	0.72%	14.81B
FORMOSA PLASTICS CORPORATION	23.18x	2.12x	54.42x	3.61%	10.62B
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	32.82x	4.1x	15.18x	0.65%	9.38B
JINAN SHENGQUAN GROUP SHARE HOLDING CO., LTD.	39.92x	4.27x	26.02x	1.08%	7.8B
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	29.5x	2.01x	16.93x	1.29%	6.43B
KINGFA SCI. & TECH. CO., LTD.	22.74x	0.8x	11.96x	1.93%	5.66B
Average	-193.33x	2.02x	18.80x	2.26%	11.01B
Weighted average by Cap.	-231.23x	1.76x	16.87x	2.82%