Valuation Ningbo Color Master Batch Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
18.20 ^CNY	-1.41%		-7.52%	-20.38%

04:35am	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.	-	-	-	-	441M
DOW INC.	11.44x	0.77x	5.11x	4.81%	20.93B
BOROUGE PLC	14.64x	-	-	6.09%	20.68B
COVESTRO AG	-2033.27x	1.14x	14.51x	-.--%	14.19B
LG CHEM, LTD.	98.74x	0.89x	6.09x	0.82%	13.17B
FORMOSA PLASTICS CORPORATION	52.47x	2.15x	48.53x	1.17%	10.42B
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	31.58x	3.98x	14.72x	0.67%	9.02B
JINAN SHENGQUAN GROUP SHARE HOLDING CO., LTD.	42.48x	4.54x	27.63x	1.02%	8.29B
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	28.88x	1.96x	16.53x	1.31%	6.29B
KINGFA SCI. & TECH. CO., LTD.	23.67x	0.83x	12.28x	1.85%	5.89B
Average	-192.15x	2.03x	18.18x	1.97%	10.93B
Weighted average by Cap.	-234.15x	1.78x	16.30x	2.6%