Valuation Delta Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
1,740.00 ^TWD	-8.66%		-7.45%	+80.69%

07-15	Delta Electronics Singapore Unit to Pay $250 Million in Dividends	MT
07-09	Delta Electronics' Sales Revenue Jumps 55% in June	MT

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	4,519,725	-	-
Change	-	4.18%	9.42%	37.32%	123.69%	80.69%	-	-
Enterprise Value (EV) ¹	711,695	729,063	784,169	1,061,228	2,424,290	4,396,901	4,349,043	4,253,403
Change	-	2.44%	7.56%	35.33%	128.44%	81.37%	-1.09%	-2.2%
P/E	26.8x	22.9x	24.4x	31.7x	41.7x	42.8x	26.6x	18.2x
PBR	4.61x	3.98x	4.09x	4.86x	9.33x	12.7x	9.59x	7.02x
PEG	-	1x	8.98x	5.82x	0.6x	0.6x	0.4x	0.4x
Capitalization / Revenue	2.27x	1.94x	2.03x	2.66x	4.51x	5.85x	4.16x	2.97x
EV / Revenue	2.26x	1.9x	1.95x	2.52x	4.37x	5.69x	4.01x	2.8x
EV / EBITDA	14.7x	12.1x	12.5x	14.6x	21.7x	24.6x	15.8x	10.6x
EV / EBIT	22.7x	17.6x	19.1x	22.3x	28.9x	29.7x	18.4x	11.6x
EV / FCF	134x	29.5x	18.1x	26.9x	46.2x	85.3x	41.6x	22.2x
FCF Yield	0.74%	3.39%	5.52%	3.72%	2.17%	1.17%	2.4%	4.51%
Dividend per Share ²	5.5	9.84	6.43	7	11.6	17.83	30.29	46.14
Rate of return	2%	3.43%	2.05%	1.63%	1.2%	1.02%	1.74%	2.65%
EPS ²	10.27	12.52	12.86	13.56	23.08	40.61	65.4	95.73
Distribution rate	53.6%	78.6%	50%	51.6%	50.3%	43.9%	46.3%	48.2%
Net sales ¹	314,671	384,443	401,227	421,148	554,885	772,509	1,085,750	1,519,314
EBITDA ¹	48,516	60,375	62,540	72,668	111,771	178,384	274,822	400,711
EBIT ¹	31,365	41,439	40,950	47,652	83,932	147,898	236,141	365,505
Net income ¹	26,796	32,666	33,393	35,229	60,108	107,216	169,836	242,614
Net Debt ¹	-2,630	-15,133	-30,161	-57,015	-77,144	-122,825	-170,683	-266,322
Reference price ²	275.00	286.50	313.50	430.50	963.00	1,740.00	1,740.00	1,740.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DELTA ELECTRONICS, INC.	42.84x	5.69x	24.65x	1.02%	139B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.19x	2.32x	10.23x	2.96%	249B
SIEMENS AG	24.99x	2.93x	15.99x	2.13%	233B
SCHNEIDER ELECTRIC SE	28.24x	3.66x	16.89x	1.75%	169B
EATON CORPORATION PLC	34.39x	5.32x	22.68x	1.08%	155B
DELTA ELECTRONICS (THAILAND)	98.21x	13.59x	71.11x	0.3%	111B
VERTIV HOLDINGS CO.	49.69x	7.95x	32.34x	0.08%	111B
EMERSON ELECTRIC CO.	28.56x	4.7x	16.4x	1.58%	78.16B
AMETEK, INC.	32.72x	6.83x	21.28x	0.57%	54.32B
ROCKWELL AUTOMATION, INC.	37.2x	6.05x	24.98x	1.23%	51.39B
Average	39.40x	5.90x	25.65x	1.27%	135.19B
Weighted average by Cap.	35.92x	5.13x	23.16x	1.55%