Valuation Delta Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
1,785.00 ^TWD	-5.05%		+2.59%	+85.36%

07-21	Asian stocks rebound as AI earnings loom, oil eases; Thai shares hit over 3-year peak	RE
07-21	Asian shares rebound on oil retreat, AI trade faces earnings test	RE

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	4,636,615	-	-
Change	-	4.18%	9.42%	37.32%	123.69%	85.36%	-	-
Enterprise Value (EV) ¹	711,695	729,063	784,169	1,061,228	2,424,290	4,513,790	4,465,932	4,370,293
Change	-	2.44%	7.56%	35.33%	128.44%	86.19%	-1.06%	-2.14%
P/E	26.8x	22.9x	24.4x	31.7x	41.7x	44x	27.4x	18.8x
PBR	4.61x	3.98x	4.09x	4.86x	9.33x	12.9x	9.81x	7.26x
PEG	-	1x	8.98x	5.82x	0.6x	0.6x	0.5x	0.4x
Capitalization / Revenue	2.27x	1.94x	2.03x	2.66x	4.51x	6.02x	4.3x	3.1x
EV / Revenue	2.26x	1.9x	1.95x	2.52x	4.37x	5.86x	4.14x	2.92x
EV / EBITDA	14.7x	12.1x	12.5x	14.6x	21.7x	25.4x	16.3x	11x
EV / EBIT	22.7x	17.6x	19.1x	22.3x	28.9x	30.7x	19x	12.1x
EV / FCF	134x	29.5x	18.1x	26.9x	46.2x	87.6x	42.8x	22.8x
FCF Yield	0.74%	3.39%	5.52%	3.72%	2.17%	1.14%	2.34%	4.39%
Dividend per Share ²	5.5	9.84	6.43	7	11.6	17.72	30.14	45.69
Rate of return	2%	3.43%	2.05%	1.63%	1.2%	0.99%	1.69%	2.56%
EPS ²	10.27	12.52	12.86	13.56	23.08	40.61	65.07	94.75
Distribution rate	53.6%	78.6%	50%	51.6%	50.3%	43.6%	46.3%	48.2%
Net sales ¹	314,671	384,443	401,227	421,148	554,885	770,183	1,078,733	1,496,358
EBITDA ¹	48,516	60,375	62,540	72,668	111,771	177,494	273,614	397,181
EBIT ¹	31,365	41,439	40,950	47,652	83,932	147,112	235,134	362,227
Net income ¹	26,796	32,666	33,393	35,229	60,108	107,093	168,904	240,227
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	1,785.00	1,785.00	1,785.00
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.	43.96x	5.86x	25.43x	0.99%	143B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.26x	2.43x	10.8x	2.8%	265B
SIEMENS AG	25.72x	3x	16.37x	2.07%	238B
SCHNEIDER ELECTRIC SE	28.85x	3.73x	17.22x	1.72%	171B
EATON CORPORATION PLC	34.74x	5.37x	22.89x	1.07%	157B
DELTA ELECTRONICS (THAILAND)	100.5x	13.91x	72.78x	0.3%	114B
VERTIV HOLDINGS CO.	49.73x	7.98x	32.47x	0.09%	112B
EMERSON ELECTRIC CO.	30.28x	4.95x	17.27x	1.49%	82.86B
AMETEK, INC.	33.4x	6.97x	21.73x	0.56%	55.46B
ROCKWELL AUTOMATION, INC.	37.22x	6.06x	25x	1.22%	51.43B
Average	40.27x	6.02x	26.19x	1.23%	138.98B
Weighted average by Cap.	36.64x	5.22x	23.58x	1.51%