Valuation Formosa Petrochemical Corporation

Equities

End-of-day quote Taiwan S.E. Other stock markets 11/02/2026			5-day change	1st Jan Change
49.75 ^TWD	+1.53%		-0.10%	+4.08%

02-06	Formosa Chemicals and Fibre's Revenue Rises 4.3% in January	MT
02-06	Formosa Petrochemical's Revenue Drops 11% in January	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	950,691	913,540	764,935	768,745	329,122	473,917	473,917	-
Change	-	-3.91%	-16.27%	0.5%	-57.19%	43.99%	0%	-
Enterprise Value (EV) ¹	877,746	820,239	736,435	757,594	316,451	438,660	430,249	432,445
Change	-	-6.55%	-10.22%	2.87%	-58.23%	38.62%	-1.92%	0.51%
P/E ratio	128x	18.5x	53.2x	35.1x	54.8x	42.8x	22.2x	22.3x
PBR	3.09x	2.56x	2.45x	2.29x	1.11x	1.56x	1.52x	1.51x
PEG	-	0x	-0.8x	0.7x	-0.8x	0.5x	0.2x	-61.8x
Capitalization / Revenue	2.29x	1.47x	0.9x	1.08x	0.5x	0.78x	0.81x	0.76x
EV / Revenue	2.11x	1.32x	0.87x	1.06x	0.48x	0.72x	0.73x	0.69x
EV / EBITDA	52.1x	11.8x	34x	24x	25.7x	17.7x	12.8x	12.2x
EV / EBIT	317x	14.9x	136x	49.2x	-486x	33.2x	21.5x	21.1x
EV / FCF	33x	32.8x	-43.8x	20.5x	-1,125x	36.7x	28x	25.6x
FCF Yield	3.03%	3.04%	-2.29%	4.89%	-0.09%	2.72%	3.57%	3.9%
Dividend per Share ²	0.59	3.8	1.1	2	0.8	0.8558	1.447	1.842
Rate of return	0.59%	3.96%	1.37%	2.48%	2.32%	1.72%	2.91%	3.7%
EPS ²	0.78	5.19	1.51	2.3	0.63	1.161	2.239	2.231
Distribution rate	75.6%	73.2%	72.8%	87%	127%	73.7%	64.6%	82.6%
Net sales ¹	415,282	620,062	848,048	712,576	663,823	607,009	587,501	626,200
EBITDA ¹	16,853	69,677	21,666	31,567	12,316	24,734	33,612	35,485
EBIT ¹	2,769	55,177	5,420	15,405	-651.4	13,228	20,018	20,518
Net income ¹	7,430	49,401	14,422	21,889	5,971	11,393	19,546	21,494
Net Debt ¹	-72,945	-93,301	-28,499	-11,151	-12,671	-35,257	-43,668	-41,472
Reference price ²	99.80	95.90	80.30	80.70	34.55	49.75	49.75	49.75
Nbr of stocks (in thousands)	9,525,960	9,525,960	9,525,960	9,525,960	9,525,960	9,525,960	9,525,960	-
Announcement Date	10/03/21	08/03/22	24/02/23	29/02/24	27/02/25	-	-	-

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.($)
FORMOSA PETROCHEMICAL CORPORATION	42.83x	0.72x	17.74x	1.72%	15.09B
EXXON MOBIL CORPORATION	22.6x	2.06x	9.7x	2.57%	650B
RELIANCE INDUSTRIES LTD	23.78x	2.19x	11.98x	0.41%	219B
CHINA PETROLEUM & CHEMICAL CORPORATION	15.29x	0.38x	6.23x	4.64%	109B
BP PLC	14.14x	0.71x	3.62x	5.09%	99.14B
SUNCOR ENERGY INC.	16.44x	1.97x	6.22x	3.05%	66.45B
PHILLIPS 66	27.28x	0.64x	10.52x	2.94%	65.07B
VALERO ENERGY CORPORATION	29.21x	0.56x	9.33x	2.21%	62.2B
MARATHON PETROLEUM CORPORATION	19.02x	0.69x	8.06x	1.78%	61.55B
IMPERIAL OIL LIMITED	20.89x	1.65x	10.81x	1.74%	57.73B
Average	23.15x	1.16x	9.42x	2.62%	140.5B
Weighted average by Cap.	21.83x	1.63x	9.28x	2.52%