|
End-of-day quote
Taiwan S.E.
21/09/2026
|
5-day change | 1st Jan Change | ||
| 1,875.00 TWD | +8.07% |
|
+15.74% | +94.70% |
| 09-16 | Wistron Unit Acquires $16 Million Equipment from Delta Electronics (Americas) | MT |
| 09-15 | Delta Electronics Offers $1.5 Billion Dual-Tranche Exchangeable Bonds | 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 | 4,870,394 | - | - |
| Change | - | 4.18% | 9.42% | 37.32% | 123.69% | 94.7% | - | - |
| Enterprise Value (EV) 1 | 711,695 | 729,063 | 784,169 | 1,061,228 | 2,424,290 | 4,773,699 | 4,735,202 | 4,666,939 |
| Change | - | 2.44% | 7.56% | 35.33% | 128.44% | 96.91% | -0.81% | -1.44% |
| P/E | 26.8x | 22.9x | 24.4x | 31.7x | 41.7x | 45.8x | 29.2x | 20.2x |
| PBR | 4.61x | 3.98x | 4.09x | 4.86x | 9.33x | 13.9x | 10.6x | 7.82x |
| PEG | - | 1x | 8.98x | 5.82x | 0.6x | 0.6x | 0.5x | 0.5x |
| Capitalization / Revenue | 2.27x | 1.94x | 2.03x | 2.66x | 4.51x | 6.26x | 4.45x | 3.22x |
| EV / Revenue | 2.26x | 1.9x | 1.95x | 2.52x | 4.37x | 6.14x | 4.33x | 3.08x |
| EV / EBITDA | 14.7x | 12.1x | 12.5x | 14.6x | 21.7x | 27.5x | 17.7x | 11.8x |
| EV / EBIT | 22.7x | 17.6x | 19.1x | 22.3x | 28.9x | 33.8x | 20.7x | 13.2x |
| EV / FCF | 134x | 29.5x | 18.1x | 26.9x | 46.2x | 164x | 73.3x | 25.8x |
| FCF Yield | 0.74% | 3.39% | 5.52% | 3.72% | 2.17% | 0.61% | 1.36% | 3.88% |
| Dividend per Share 2 | 5.5 | 9.84 | 6.43 | 7 | 11.6 | 20.32 | 33.93 | 54.29 |
| Rate of return | 2% | 3.43% | 2.05% | 1.63% | 1.2% | 1.08% | 1.81% | 2.9% |
| EPS 2 | 10.27 | 12.52 | 12.86 | 13.56 | 23.08 | 40.98 | 64.26 | 92.99 |
| Distribution rate | 53.6% | 78.6% | 50% | 51.6% | 50.3% | 49.6% | 52.8% | 58.4% |
| Net sales 1 | 314,671 | 384,443 | 401,227 | 421,148 | 554,885 | 777,468 | 1,094,775 | 1,514,159 |
| EBITDA 1 | 48,516 | 60,375 | 62,540 | 72,668 | 111,771 | 173,486 | 267,360 | 396,911 |
| EBIT 1 | 31,365 | 41,439 | 40,950 | 47,652 | 83,932 | 141,295 | 228,501 | 352,831 |
| Net income 1 | 26,796 | 32,666 | 33,393 | 35,229 | 60,108 | 106,517 | 168,223 | 239,516 |
| Net Debt 1 | -2,630 | -15,133 | -30,161 | -57,015 | -77,144 | -96,695 | -135,192 | -203,455 |
| Reference price 2 | 275.00 | 286.50 | 313.50 | 430.50 | 963.00 | 1,875.00 | 1,875.00 | 1,875.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 44.17x | 5.92x | 26.54x | 1.12% | 148B | |
| 24.3x | 2.92x | 15.94x | 2.13% | 233B | |
| 14.58x | 1.82x | 8.23x | 3.51% | 211B | |
| 30.05x | 3.86x | 17.82x | 1.63% | 184B | |
| 37.63x | 5.61x | 23.63x | 1.04% | 165B | |
| 41.28x | 6.79x | 27.28x | 0.1% | 96.01B | |
| 86.67x | 10.79x | 61.51x | 0.37% | 90.15B | |
| 30.68x | 4.98x | 17.33x | 1.47% | 83.63B | |
| 32.4x | 7.02x | 22.06x | 0.57% | 54.48B | |
| 25.26x | 4.76x | 17.72x | 1.61% | 52.25B | |
| Average | 36.70x | 5.45x | 23.81x | 1.36% | 131.74B | |
| Weighted average by Cap. | 33.72x | 4.74x | 21.47x | 1.64% |
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
