|
End-of-day quote
Taiwan S.E.
13/11/2026
|
5-day change | 1st Jan Change | ||
| 1,240.00 TWD | 0.00% |
|
+17.54% | +28.76% |
| 11-09 | Delta Electronics Reports Higher October Sales | MT |
| 11-06 | Delta Electronics Grants NT$9.47 Billion Civil Construction Contract | MT |
Company Valuation: Delta Electronics, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 714,324 | 744,196 | 814,330 | 1,118,242 | 2,501,434 | 3,220,954 | - | - |
| Change | - | 4.18% | 9.42% | 37.32% | 123.69% | 28.76% | - | - |
| Enterprise Value (EV) 1 | 711,695 | 729,063 | 784,169 | 1,061,228 | 2,424,290 | 3,118,176 | 3,073,824 | 3,014,605 |
| Change | - | 2.44% | 7.56% | 35.33% | 128.44% | 28.62% | -1.42% | -1.93% |
| P/E | 26.8x | 22.9x | 24.4x | 31.7x | 41.7x | 32.8x | 20.7x | 13.5x |
| PBR | 4.61x | 3.98x | 4.09x | 4.86x | 9.33x | 9.03x | 6.9x | 5.09x |
| PEG | - | 1x | 8.98x | 5.82x | 0.6x | 0.5x | 0.4x | 0.3x |
| Capitalization / Revenue | 2.27x | 1.94x | 2.03x | 2.66x | 4.51x | 4.25x | 3.03x | 2.16x |
| EV / Revenue | 2.26x | 1.9x | 1.95x | 2.52x | 4.37x | 4.12x | 2.9x | 2.02x |
| EV / EBITDA | 14.7x | 12.1x | 12.5x | 14.6x | 21.7x | 19x | 12.3x | 8.17x |
| EV / EBIT | 22.7x | 17.6x | 19.1x | 22.3x | 28.9x | 23.7x | 14.3x | 9.36x |
| EV / FCF | 134x | 29.5x | 18.1x | 26.9x | 46.2x | 79.4x | 42.5x | 20.7x |
| FCF Yield | 0.74% | 3.39% | 5.52% | 3.72% | 2.17% | 1.26% | 2.35% | 4.83% |
| Dividend per Share 2 | 5.5 | 9.84 | 6.43 | 7 | 11.6 | 16.87 | 25.89 | 40 |
| Rate of return | 2% | 3.43% | 2.05% | 1.63% | 1.2% | 1.36% | 2.09% | 3.23% |
| EPS 2 | 10.27 | 12.52 | 12.86 | 13.56 | 23.08 | 37.79 | 60 | 92.16 |
| Distribution rate | 53.6% | 78.6% | 50% | 51.6% | 50.3% | 44.6% | 43.1% | 43.4% |
| Net sales 1 | 314,671 | 384,443 | 401,227 | 421,148 | 554,885 | 757,446 | 1,061,709 | 1,493,209 |
| EBITDA 1 | 48,516 | 60,375 | 62,540 | 72,668 | 111,771 | 163,904 | 249,027 | 368,827 |
| EBIT 1 | 31,365 | 41,439 | 40,950 | 47,652 | 83,932 | 131,413 | 214,382 | 321,997 |
| Net income 1 | 26,796 | 32,666 | 33,393 | 35,229 | 60,108 | 98,575 | 156,348 | 233,602 |
| Net Debt 1 | -2,630 | -15,133 | -30,161 | -57,015 | -77,144 | -102,777 | -147,130 | -206,349 |
| Reference price 2 | 275.00 | 286.50 | 313.50 | 430.50 | 963.00 | 1,240.00 | 1,240.00 | 1,240.00 |
| Nbr of stocks (in thousands) | 2,597,543 | 2,597,543 | 2,597,543 | 2,597,543 | 2,597,543 | 2,597,543 | - | - |
| Announcement Date | 2/25/22 A | 2/23/23 A | 3/1/24 A | 2/26/25 A | 2/26/26 A | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.81x | 4.12x | 19.02x | 1.36% | 97.64B | |
| 25.91x | 3.06x | 16.73x | 1.98% | 239B | |
| 12.47x | 1.37x | 6.49x | 4.06% | 168B | |
| 25.44x | 3.44x | 15.73x | 1.9% | 159B | |
| 33.42x | 4.65x | 19.94x | 1.23% | 139B | |
| 28.05x | 3.96x | 19.77x | 1.04% | 92.82B | |
| 29.01x | 5.08x | 17.15x | 1.41% | 91.57B | |
| 29.86x | 3.72x | 20.01x | 1.14% | 86.35B | |
| 33x | 5.43x | 21.63x | 0.12% | 80.72B | |
| 73.83x | 8.06x | 50.68x | 0.42% | 69.9B | |
| Average | 32.38x | 4.29x | 20.72x | 1.47% | 122B | |
| Weighted average by Cap. | 29.29x | 3.85x | 18.50x | 1.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2308 Stock
- Valuation Delta Electronics, Inc.
Select your edition
All financial news and data tailored to specific country editions
