Valuation Poly Plastic Masterbatch (SuZhou) Co.,Ltd

Stocks

End-of-day quote Shenzhen S.E. 2026-10-28			5-day change	1st Jan Change
29.42 ^CNY	+2.80%		-4.48%	-8.72%

Oct. 28	Poly Plastic Masterbatch Co.,Ltd Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
Sep. 20	Poly Plastic Masterbatch Co.,Ltd(XSEC:300905) added to S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,077	3,669	2,164	3,417	4,634	5,763
Change	-	-10.01%	-41.01%	57.86%	35.63%	24.35%
Enterprise Value (EV) ¹	3,203	3,053	1,770	2,982	4,238	5,412
Change	-	-4.68%	-42.01%	68.43%	42.13%	27.69%
P/E	30.9x	35.4x	45.5x	31.3x	40.7x	37.9x
PBR	3.25x	2.85x	1.69x	1.89x	2.48x	2.97x
PEG	-	-1.7x	-0.8x	0.4x	12.62x	1.2x
Capitalization / Revenue	6.07x	4.75x	2.73x	2.85x	3.4x	3.88x
EV / Revenue	4.77x	3.95x	2.24x	2.49x	3.11x	3.64x
EV / EBITDA	23.9x	28.1x	25.9x	20.5x	23.8x	22x
EV / EBIT	26.1x	32.2x	54x	33x	37.5x	30.7x
EV / FCF	-1,009x	-11.8x	-14.2x	-24x	615x	473x
FCF Yield	-0.1%	-8.44%	-7.02%	-4.17%	0.16%	0.21%
Dividend per Share ²	0.5	0.4	0.2	0.5	0.3	0.5
Rate of return	1.77%	1.57%	1.33%	2.58%	1.15%	1.55%
EPS ²	0.915	0.72	0.33	0.62	0.64	0.85
Distribution rate	54.6%	55.6%	60.6%	80.6%	46.9%	58.8%
Net sales ¹	671.3	772.4	791.8	1,197	1,363	1,485
EBITDA ¹	134	108.5	68.32	145.7	177.9	246
EBIT ¹	122.6	94.8	32.81	90.35	113.1	176.3
Net income ¹	104.4	103.3	46.89	99.49	114	151.3
Net Debt ¹	-874.1	-615.9	-393.9	-434.8	-395.9	-350.6
Reference price ²	28.32	25.48	15.03	19.38	26.06	32.23
Nbr of stocks (in thousands)	144,000	144,000	144,000	176,300	177,827	178,794
Announcement Date	4/7/21	3/29/22	3/29/23	3/28/24	4/15/25	4/23/26

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.($)
POLY PLASTIC MASTERBATCH (SUZHOU) CO.,LTD	-	-	-	-	790M
LINDE PLC	31.01x	7.09x	18.12x	1.27%	234B
AIR LIQUIDE	28.22x	4.35x	14.03x	2.1%	124B
THE SHERWIN-WILLIAMS COMPANY	28.82x	3.49x	18.04x	1%	77.04B
NAN YA PLASTICS CORPORATION	20.61x	7.33x	32.57x	3.59%	77.96B
AIR PRODUCTS & CHEMICALS, INC.	91.2x	6.71x	15.62x	2.35%	68.41B
SABIC	88.71x	1.31x	9.18x	5.86%	37.78B
WANHUA CHEMICAL GROUP CO., LTD.	10.94x	1.07x	5.83x	2.82%	33.08B
PPG INDUSTRIES, INC.	16.35x	1.87x	10.93x	2.46%	26.33B
DOW INC.	17.42x	0.87x	6.04x	4.08%	24.8B
Average	37.03x	3.79x	14.48x	2.84%	70.41B
Weighted average by Cap.	36.11x	5.20x	17.00x	2.21%