Business Overview
南亞塑膠 (1303,Nan Ya Plastics) 為[[台塑集團]]四大公司之一,台灣最大塑膠加工及電子材料製造商,營收約 2,600 億元。四大事業群:(1) 塑膠加工 — [[PVC]]管材/膠布、[[BOPP]]薄膜、工程塑膠;(2) 化工 — [[環氧樹脂]]、[[雙酚A]]、可塑劑、[[乙二醇]];(3) 電子材料 — [[銅箔基板]] (CCL,全球前三大)、[[玻纖布]] (全球前三大)、[[銅箔]],供應[[欣興]]、[[臻鼎]]、[[華通]]、[[聯茂]]、[[台光電]]等 PCB 大廠,受惠[[AI 伺服器]]需求;(4) 聚酯纖維 — [[PET]]膜/加工絲。重要轉投資涵蓋子公司[[南亞電路板]] (南電,8046,全球前三大[[ABF 載板]]供應商,服務[[Intel]]、[[AMD]]、[[NVIDIA]]) 及[[南亞科技]] (2408,DRAM)。上游石化原料來自集團內[[台塑]]、[[台化]]、[[台塑石化]]。
Supply Chain
上游 (石化原料):
- 集團內部: [[台塑]] (乙烯)、[[台化]] (酚/丙酮)、[[台塑石化]] (丙烯/石腦油)
中游 (南亞本體):
- 塑膠: [[PVC]]管材/膠布、[[BOPP]]薄膜、工程塑膠
- 化工: [[環氧樹脂]]、[[雙酚A]]、可塑劑、[[乙二醇]]
- 電子材料: [[銅箔基板]]/[[玻纖布]]/[[銅箔]] (全球前三大)
- 聚酯: [[PET]]膜/加工絲
下游 (終端):
- PCB 大廠: [[欣興]]、[[臻鼎]]、[[華通]]、[[聯茂]]、[[台光電]] — CCL/玻纖布/銅箔
- 載板: [[南亞電路板]] (子公司) — [[ABF 載板]]供[[Intel]]、[[AMD]]、[[NVIDIA]]
- DRAM: [[南亞科技]] (轉投資) — 記憶體
- 建材: 國內營造業 — PVC 管材
Customers and Suppliers
主要客戶
- PCB: [[欣興]]、[[臻鼎]]、[[華通]]、[[聯茂]]、[[台光電]] — [[銅箔基板]]/[[玻纖布]]
- 載板: [[南亞電路板]] (子公司) — [[ABF 載板]]供[[Intel]]、[[AMD]]、[[NVIDIA]]
- DRAM: [[南亞科技]] (轉投資)
- 建材: 國內營造業 — PVC 管材
主要供應商
- 石化: [[台塑]]、[[台化]]、[[台塑石化]] — 集團內石化原料
Financial Tables
Valuation Metrics (Share price $76.00 as of 2026-03-26 | TTM through 2025-12-31 | Forward forecast through 2026-12-31)
| P/E (TTM) | Forward P/E | P/S (TTM) | P/B | EV/EBITDA |
|---|---|---|---|---|
| 133.33 | 15.81 | 2.32 | 1.69 | 27.97 |
Annual Financials (Last 3 Years)
| 2025-12-31 | 2024-12-31 | 2023-12-31 | |
|---|---|---|---|
| Revenue | 259911.74 | 259608.48 | 259755.34 |
| Gross Profit | 21587.08 | 18575.09 | 19236.00 |
| Gross Margin (%) | 8.31 | 7.16 | 7.41 |
| Selling & Marketing Exp | 8538.66 | 9043.32 | 8179.52 |
| R&D Exp | - | - | - |
| General & Admin Exp | 9368.71 | 9184.64 | 9052.21 |
| Operating Income | 3679.70 | 347.13 | 2004.28 |
| Operating Margin (%) | 1.42 | 0.13 | 0.77 |
| Net Income | 4518.60 | 3340.13 | 6310.05 |
| Net Margin (%) | 1.74 | 1.29 | 2.43 |
| Op Cash Flow | 8649.37 | 18785.83 | 35677.70 |
| Investing Cash Flow | -11332.46 | -17900.17 | -31407.69 |
| Financing Cash Flow | -16751.11 | -20111.97 | -11930.46 |
| CAPEX | -11329.33 | -12640.45 | -23957.75 |
Quarterly Financials (Last 4 Quarters)
| 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | |
|---|---|---|---|---|
| Revenue | 64466.65 | 64177.49 | 65715.97 | 65551.63 |
| Gross Profit | 5964.34 | 5321.26 | 5678.44 | 4623.04 |
| Gross Margin (%) | 9.25 | 8.29 | 8.64 | 7.05 |
| Selling & Marketing Exp | 2021.05 | 2055.68 | 2150.21 | 2311.72 |
| R&D Exp | - | - | - | - |
| General & Admin Exp | 2640.20 | 2229.42 | 2229.00 | 2270.09 |
| Operating Income | 1303.09 | 1036.16 | 1299.23 | 41.22 |
| Operating Margin (%) | 2.02 | 1.61 | 1.98 | 0.06 |
| Net Income | 4925.41 | 3256.14 | -4116.06 | 453.11 |
| Net Margin (%) | 7.64 | 5.07 | -6.26 | 0.69 |
| Op Cash Flow | -5811.60 | 7823.67 | 5273.21 | 1364.09 |
| Investing Cash Flow | -3360.57 | -1627.57 | -1404.93 | -4939.40 |
| Financing Cash Flow | -6142.46 | -9229.88 | -1995.69 | 616.92 |
| CAPEX | -3812.41 | -2816.22 | -2070.39 | -2630.31 |