Valuation Asia Cement Corporation

Stocks

End-of-day quote Taiwan S.E. 04/09/2026			5-day change	1st Jan Change
35.10 ^TWD	-0.28%		+1.59%	-5.65%

08-14	Asia Cement Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-17	Asia Cement Warns of Swing to H1 Loss	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	157,069	145,383	147,005	143,281	131,932	124,484	-	-
Change	-	-7.44%	1.12%	-2.53%	-7.92%	-5.65%	-	-
Enterprise Value (EV) ¹	187,402	171,976	244,955	182,449	180,650	160,231	149,677	132,637
Change	-	-8.23%	42.43%	-25.52%	-0.99%	-11.3%	-6.59%	-11.38%
P/E	9.43x	11.3x	12.6x	10.5x	12.4x	10.2x	10.5x	11.3x
PBR	1x	0.9x	0.81x	0.74x	0.73x	0.64x	0.63x	0.62x
PEG	-	-0.5x	-1.31x	0.6x	-0.6x	0.7x	-4.76x	-1.56x
Capitalization / Revenue	1.75x	1.61x	1.83x	1.88x	1.86x	1.79x	1.75x	1.67x
EV / Revenue	2.09x	1.9x	3.05x	2.39x	2.54x	2.31x	2.11x	1.78x
EV / EBITDA	8.29x	12.9x	20.1x	14.5x	14.4x	12.5x	11.4x	10.8x
EV / EBIT	10.6x	20.1x	32.8x	22.9x	21.5x	22.3x	19.7x	17.3x
EV / FCF	35.1x	13.6x	76.8x	8.77x	14.1x	14.8x	18.3x	-
FCF Yield	2.85%	7.35%	1.3%	11.4%	7.09%	6.76%	5.47%	-
Dividend per Share ²	3.4	2.3	2.1	2.2	2.3	2.041	1.951	1.56
Rate of return	7.67%	5.61%	5.07%	5.45%	6.18%	5.82%	5.56%	4.44%
EPS ²	4.7	3.63	3.28	3.85	2.99	3.429	3.353	3.11
Distribution rate	72.3%	63.4%	64%	57.1%	76.9%	59.5%	58.2%	50.2%
Net sales ¹	89,655	90,341	80,183	76,297	71,039	69,429	71,088	74,444
EBITDA ¹	22,616	13,341	12,216	12,549	12,575	12,815	13,101	12,259
EBIT ¹	17,686	8,571	7,460	7,964	8,406	7,192	7,609	7,674
Net income ¹	15,068	12,016	10,883	12,890	10,030	12,367	12,640	-
Net Debt ¹	30,333	26,593	97,949	39,168	48,718	35,746	25,192	8,153
Reference price ²	44.30	41.00	41.45	40.40	37.20	35.10	35.10	35.10
Nbr of stocks (in thousands)	3,545,572	3,545,928	3,546,563	3,546,563	3,546,563	3,546,563	-	-
Announcement Date	31/03/22	16/03/23	15/03/24	17/03/25	16/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASIA CEMENT CORPORATION	10.24x	2.31x	12.5x	5.82%	3.93B
HOLCIM LTD	20.17x	2.75x	10.85x	2.54%	50.45B
JAMES HARDIE INDUSTRIES PLC	29.1x	3.66x	12.94x	-.--%	17.28B
ANHUI CONCH CEMENT COMPANY LIMITED	13.55x	0.42x	1.92x	4.31%	13.29B
DANGOTE CEMENT PLC	12.64x	3.42x	6.98x	5.89%	13.11B
SHREE CEMENT LIMITED	46.01x	3.51x	16.99x	0.65%	9.12B
BUZZI SPA	8.92x	1.3x	5.06x	1.86%	8.38B
BUA CEMENT PLC	22.89x	7.51x	13.95x	4.21%	7.92B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	14.19x	1.47x	6.02x	2.39%	6.51B
EAGLE MATERIALS INC.	15.38x	3.25x	10.45x	0.53%	5.97B
Average	19.31x	2.96x	9.77x	2.82%	13.6B
Weighted average by Cap.	20.35x	2.89x	9.90x	2.64%