Valuation Delta Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
1,640.00 ^TWD	+7.19%		-8.12%	+70.30%

07-29	Delta Electronics, Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-29	Delta Electronics Books Attributable Profit of NT$45.7 Million in H1	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	4,259,971	-	-
Change	-	4.18%	9.42%	37.32%	123.69%	70.3%	-	-
Enterprise Value (EV) ¹	711,695	729,063	784,169	1,061,228	2,424,290	4,164,669	4,113,536	4,027,391
Change	-	2.44%	7.56%	35.33%	128.44%	71.79%	-1.23%	-2.09%
P/E	26.8x	22.9x	24.4x	31.7x	41.7x	40x	25.5x	17.6x
PBR	4.61x	3.98x	4.09x	4.86x	9.33x	12.3x	9.2x	6.84x
PEG	-	1x	8.98x	5.82x	0.6x	0.5x	0.4x	0.4x
Capitalization / Revenue	2.27x	1.94x	2.03x	2.66x	4.51x	5.48x	3.89x	2.81x
EV / Revenue	2.26x	1.9x	1.95x	2.52x	4.37x	5.35x	3.76x	2.66x
EV / EBITDA	14.7x	12.1x	12.5x	14.6x	21.7x	24.2x	15.5x	10.1x
EV / EBIT	22.7x	17.6x	19.1x	22.3x	28.9x	29.5x	18x	11.4x
EV / FCF	134x	29.5x	18.1x	26.9x	46.2x	159x	63.2x	25.4x
FCF Yield	0.74%	3.39%	5.52%	3.72%	2.17%	0.63%	1.58%	3.94%
Dividend per Share ²	5.5	9.84	6.43	7	11.6	17.23	30	45.47
Rate of return	2%	3.43%	2.05%	1.63%	1.2%	1.05%	1.83%	2.77%
EPS ²	10.27	12.52	12.86	13.56	23.08	41.04	64.35	92.99
Distribution rate	53.6%	78.6%	50%	51.6%	50.3%	42%	46.6%	48.9%
Net sales ¹	314,671	384,443	401,227	421,148	554,885	777,963	1,095,128	1,514,159
EBITDA ¹	48,516	60,375	62,540	72,668	111,771	171,947	265,242	396,911
EBIT ¹	31,365	41,439	40,950	47,652	83,932	141,280	228,647	352,831
Net income ¹	26,796	32,666	33,393	35,229	60,108	106,387	168,187	239,516
Net Debt ¹	-2,630	-15,133	-30,161	-57,015	-77,144	-95,302	-146,435	-232,580
Reference price ²	275.00	286.50	313.50	430.50	963.00	1,640.00	1,640.00	1,640.00
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.	39.96x	5.35x	24.22x	1.05%	132B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.1x	2.53x	11.32x	2.68%	274B
SIEMENS AG	26.68x	3.09x	16.88x	1.99%	250B
SCHNEIDER ELECTRIC SE	30.61x	3.94x	18.19x	1.59%	187B
EATON CORPORATION PLC	36.1x	5.5x	23.71x	1.03%	161B
DELTA ELECTRONICS (THAILAND)	96.96x	12.51x	69.77x	0.32%	104B
VERTIV HOLDINGS CO.	40.59x	6.58x	26.51x	0.1%	93B
EMERSON ELECTRIC CO.	30.83x	5.01x	17.47x	1.48%	83.91B
AMETEK, INC.	33.37x	6.96x	21.7x	0.56%	55.4B
ROCKWELL AUTOMATION, INC.	38.67x	6.28x	25.91x	1.18%	53.42B
Average	39.28x	5.78x	25.57x	1.2%	139.33B
Weighted average by Cap.	35.20x	4.91x	22.60x	1.5%