Valuation Formosa Plastics Corporation

Equities

End-of-day quote Taiwan S.E. Other stock markets 20/05/2026			5-day change	1st Jan Change
45.40 ^TWD	-1.20%		-3.20%	+16.41%

05-13	Formosa Plastics Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-13	Formosa Plastics says Jan-Mar net profit T$3.27 bln	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	662,037	552,546	504,167	225,984	248,264	289,005	-	-
Change	-	-16.54%	-8.76%	-55.18%	9.86%	16.41%	-	-
Enterprise Value (EV) ¹	704,603	617,325	613,420	346,479	357,804	307,945	310,698	313,004
Change	-	-12.39%	-0.63%	-43.52%	3.27%	-13.93%	0.89%	0.74%
P/E ratio	9.28x	15.3x	68.9x	-187x	-24.7x	45.6x	29.4x	15.7x
PBR	1.64x	1.54x	1.45x	0.78x	0.68x	0.8x	0.82x	0.8x
PEG	-	-0.3x	-0.9x	2x	-0x	-0x	0.5x	0.2x
Capitalization / Revenue	2.42x	2.2x	2.53x	1.13x	1.42x	1.77x	1.61x	1.57x
EV / Revenue	2.58x	2.45x	3.08x	1.73x	2.04x	1.88x	1.74x	1.7x
EV / EBITDA	10.3x	17.5x	152x	71.7x	117x	42.6x	24.7x	29.9x
EV / EBIT	11.7x	23x	-152x	-83.3x	-47.7x	-92.2x	293x	-437x
EV / FCF	17.8x	16x	-82.3x	-74.3x	-45.1x	73.9x	54.6x	-
FCF Yield	5.63%	6.23%	-1.21%	-1.35%	-2.22%	1.35%	1.83%	-
Dividend per Share ²	8.2	4.2	-	0.5	0.5	0.6121	1.007	2.022
Rate of return	7.88%	4.84%	-	1.41%	1.28%	1.35%	2.22%	4.45%
EPS ²	11.21	5.68	1.15	-0.19	-1.58	0.9948	1.544	2.888
Distribution rate	73.1%	73.9%	-	-263%	-31.6%	61.5%	65.2%	70%
Net sales ¹	273,500	251,647	199,139	200,040	175,411	163,681	178,963	184,292
EBITDA ¹	68,508	35,255	4,039	4,834	3,070	7,237	12,600	10,464
EBIT ¹	60,100	26,799	-4,029	-4,162	-7,505	-3,338	1,060	-716
Net income ¹	71,300	36,143	7,338	-1,232	-10,049	6,333	9,825	18,386
Net Debt ¹	42,566	64,779	109,253	120,495	109,540	18,941	21,693	24,000
Reference price ²	104.00	86.80	79.20	35.50	39.00	45.40	45.40	45.40
Nbr of stocks (in thousands)	6,365,741	6,365,741	6,365,741	6,365,741	6,365,741	6,365,741	-	-
Announcement Date	10/01/22	13/03/23	07/03/24	13/03/25	06/03/26	-	-	-

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.($)
FORMOSA PLASTICS CORPORATION	46.19x	1.9x	43.04x	1.33%	9.23B
DOW INC.	14.87x	0.9x	6.04x	3.7%	27.2B
BOROUGE PLC	19.18x	2.74x	10.59x	6.2%	20.23B
LG CHEM, LTD.	111.13x	1x	7.01x	0.63%	17.24B
COVESTRO AG	-2026.48x	1.15x	14.47x	-.--%	14.37B
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	33.01x	4.66x	16.43x	0.54%	11.25B
FORMOSA CHEMICALS & FIBRE CORPORATION	25.51x	0.91x	11.58x	4.21%	8.28B
KINGFA SCI. & TECH. CO., LTD.	27.06x	0.9x	13.45x	1.62%	6.72B
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	31.99x	2.16x	16.56x	1.3%	6.37B
FSPG HI-TECH CO., LTD.	27.85x	-	-	-	6.03B
Average	-168.97x	1.81x	15.47x	2.17%	12.69B
Weighted average by Cap.	-195.82x	1.75x	13.08x	2.56%