Valuation Compal Electronics, Inc. London S.E.

Stocks

Market Closed - London S.E. 11:35:12 2026-09-08 EDT			5-day change	1st Jan Change
3.100 ^USD	0.00%		0.00%	-

09-07	Cathay Securities Starts Compal Electronics at Buy with NT$54 Price Target	MT
09-01	HUMAIN And Compal Electronics Collaborate To Drive Cloud-To-Edge AI Expansion, Showcasing Partnership At LEAP 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	105,443	100,432	173,632	164,046	132,457	170,146	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	28.45%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	186,759	226,154	234,474
Change	-	-28.11%	47.39%	-9.24%	-24.47%	45.84%	21.09%	3.68%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	18.1x	13.8x	11.8x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.28x	1.19x	1.16x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.3x	0.5x	0.7x
Capitalization / Revenue	0.09x	0.09x	0.18x	0.18x	0.17x	0.18x	0.15x	0.13x
EV / Revenue	0.14x	0.12x	0.2x	0.19x	0.17x	0.2x	0.2x	0.18x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	9.42x	8.63x	8.02x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	15x	12.4x	10.8x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-9.28x	-8.09x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-10.8%	-12.4%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.35	1.84	1.894
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	3.46%	4.71%	4.85%
EPS ²	2.9	1.66	1.75	2.3	1.37	2.161	2.82	3.302
Distribution rate	69%	60.2%	68.6%	60.9%	80.3%	62.5%	65.3%	57.4%
Net sales ¹	1,235,682	1,073,246	946,715	910,253	757,513	957,685	1,158,080	1,318,263
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	19,819	26,196	29,249
EBIT ¹	13,349	9,219	12,048	14,842	10,636	12,482	18,170	21,776
Net income ¹	12,633	7,288	7,668	10,042	6,030	9,246	12,927	16,340
Net Debt ¹	70,852	26,304	13,165	5,491	-4,402	16,613	56,008	64,328
Reference price ²	24.20	23.05	39.85	37.65	30.40	39.05	39.05	39.05
Nbr of stocks (in thousands)	4,357,130	4,357,130	4,357,130	4,357,130	4,357,130	4,357,130	-	-
Announcement Date	3/16/22	3/16/23	3/1/24	2/27/25	3/10/26	-	-	-

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.($)
QUANTA COMPUTER INC.	13.15x	0.39x	11.24x	5.61%	42.45B
ADVANTECH CO., LTD.	34.92x	5.63x	27.5x	2.03%	18.71B
INVENTEC CORPORATION	17.9x	0.29x	12.64x	3.96%	7.52B
COMPAL ELECTRONICS, INC.	18.54x	0.2x	9.64x	3.37%	5.53B
ACER INCORPORATED	17.85x	0.33x	10.19x	4.09%	3.08B
GETAC HOLDINGS CORPORATION	12.35x	1.34x	6.99x	6.41%	2.24B
Average	19.12x	1.36x	13.03x	4.25%	13.25B
Weighted average by Cap.	19.25x	1.62x	14.93x	4.42%