Valuation Delta Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 06/11/2026			5-day change	1st Jan Change
1,055.00 ^TWD	-6.64%		-20.97%	+9.55%

11-06	Delta Electronics Grants NT$9.47 Billion Civil Construction Contract	MT
10-29	Not All AI Billions Are Equal

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	2,740,408	-	-
Change	-	4.18%	9.42%	37.32%	123.69%	9.55%	-	-
Enterprise Value (EV) ¹	711,695	729,063	784,169	1,061,228	2,424,290	2,637,631	2,593,279	2,534,059
Change	-	2.44%	7.56%	35.33%	128.44%	8.8%	-1.68%	-2.28%
P/E	26.8x	22.9x	24.4x	31.7x	41.7x	27.9x	17.6x	11.4x
PBR	4.61x	3.98x	4.09x	4.86x	9.33x	7.68x	5.87x	4.33x
PEG	-	1x	8.98x	5.82x	0.6x	0.4x	0.3x	0.2x
Capitalization / Revenue	2.27x	1.94x	2.03x	2.66x	4.51x	3.62x	2.58x	1.84x
EV / Revenue	2.26x	1.9x	1.95x	2.52x	4.37x	3.48x	2.44x	1.7x
EV / EBITDA	14.7x	12.1x	12.5x	14.6x	21.7x	16.1x	10.4x	6.87x
EV / EBIT	22.7x	17.6x	19.1x	22.3x	28.9x	20.1x	12.1x	7.87x
EV / FCF	134x	29.5x	18.1x	26.9x	46.2x	67.1x	35.9x	17.4x
FCF Yield	0.74%	3.39%	5.52%	3.72%	2.17%	1.49%	2.79%	5.74%
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%	1.6%	2.45%	3.79%
EPS ²	10.27	12.52	12.86	13.56	23.08	37.88	60.03	92.21
Distribution rate	53.6%	78.6%	50%	51.6%	50.3%	44.5%	43.1%	43.4%
Net sales ¹	314,671	384,443	401,227	421,148	554,885	757,544	1,061,434	1,493,027
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	131,486	214,348	321,925
Net income ¹	26,796	32,666	33,393	35,229	60,108	98,840	156,439	233,755
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	1,055.00	1,055.00	1,055.00
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

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.($)
DELTA ELECTRONICS, INC.	27.85x	3.48x	16.09x	1.6%	83.58B
SIEMENS AG	24.24x	2.89x	15.79x	2.12%	226B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.21x	1.47x	6.98x	3.83%	177B
SCHNEIDER ELECTRIC SE	23.76x	3.23x	14.78x	2.04%	150B
EATON CORPORATION PLC	31.72x	4.47x	19.49x	1.28%	133B
EMERSON ELECTRIC CO.	33.24x	5.34x	18.59x	1.36%	90.56B
TRANE TECHNOLOGIES PLC	26.55x	3.76x	18.76x	1.1%	87.94B
JOHNSON CONTROLS INTERNATIONAL PLC	28.28x	3.54x	19.05x	1.21%	81.79B
DELTA ELECTRONICS (THAILAND)	68.66x	7.54x	47.22x	0.45%	65.83B
VERTIV HOLDINGS CO.	28.41x	4.74x	18.88x	0.14%	70.41B
Average	30.59x	4.05x	19.56x	1.51%	116.59B
Weighted average by Cap.	27.53x	3.62x	17.39x	1.82%