Valuation Compal Electronics, Inc. London S.E.

Stocks

Market Closed - London S.E. 12:30:08 26/08/2011 +03			5-day change	1st Jan Change
4.660 ^USD	-.--%		-.--%	-

11-13	Compal Electronics to Spin Off Infrastructure Solutions Business's R&D, Sales Ops	MT
11-13	Compal Electronics Subsidiary Plans to Acquire Factories in Texas, USA	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	105,443	100,432	173,632	164,046	132,457	131,150	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	-0.99%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	146,468	187,363	197,484
Change	-	-28.11%	47.39%	-9.24%	-24.47%	14.38%	27.92%	5.4%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	13.9x	10.7x	9.28x
PBR	0.95x	0.86x	1.47x	1.17x	1x	0.96x	0.91x	0.89x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.2x	0.3x	0.6x
Capitalization / Revenue	0.09x	0.09x	0.18x	0.18x	0.17x	0.14x	0.11x	0.1x
EV / Revenue	0.14x	0.12x	0.2x	0.19x	0.17x	0.16x	0.16x	0.15x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	7.96x	7.31x	7.03x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	12.9x	10.5x	9.36x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-7.28x	-6.7x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-13.7%	-14.9%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.378	1.992	2.05
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	4.58%	6.62%	6.81%
EPS ²	2.9	1.66	1.75	2.3	1.37	2.16	2.824	3.245
Distribution rate	69%	60.2%	68.6%	60.9%	80.3%	63.8%	70.6%	63.2%
Net sales ¹	1,235,682	1,073,246	946,715	910,253	757,513	943,258	1,181,294	1,330,898
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	18,411	25,629	28,098
EBIT ¹	13,349	9,219	12,048	14,842	10,636	11,339	17,832	21,108
Net income ¹	12,633	7,288	7,668	10,042	6,030	9,294	13,152	16,340
Net Debt ¹	70,852	26,304	13,165	5,491	-4,402	15,319	56,214	66,335
Reference price ²	24.20	23.05	39.85	37.65	30.40	30.10	30.10	30.10
Nbr of stocks (in thousands)	4,357,130	4,357,130	4,357,130	4,357,130	4,357,130	4,357,130	-	-
Announcement Date	3/16/22 A	3/16/23 A	3/1/24 A	2/27/25 A	3/10/26 A	-	-	-

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.($)
DELL TECHNOLOGIES INC.	14.26x	1.22x	9.6x	0.73%	219B
SANDISK CORPORATION	3.82x	2.13x	2.64x	-.--%	126B
SEAGATE TECHNOLOGY HOLDINGS PLC	13.35x	5.75x	10.28x	0.57%	121B
WESTERN DIGITAL CORPORATION	12.16x	5.02x	8.95x	0.22%	111B
HEWLETT PACKARD ENTERPRISE COMPANY	17.3x	1.67x	8.53x	1.17%	64.1B
EVERPURE, INC.	110.13x	6.8x	29.83x	-.--%	35.99B
NETAPP, INC.	23.39x	4.16x	12.55x	1.16%	35.62B
QUANTA COMPUTER INC.	10.56x	0.33x	9.84x	6.77%	34.44B
ASIA VITAL COMPONENTS CO., LTD.	28.46x	5.09x	17.22x	1.42%	36.27B
Average	25.93x	3.57x	12.16x	1.34%	87B
Weighted average by Cap.	17.71x	3.17x	9.83x	0.84%