Valuation Compal Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 2026-11-05			5-day change	1st Jan Change
32.45 ^TWD	-2.41%		-14.49%	+6.74%

11-03	Compal Electronics, Inc. and Verda Expands Global AI Infrastructure Collaboration	CI
10-27	Compal Electronics, Inc. And ARC Cloud Sign Memorandum Of Understanding To Advance Strategic Collaboration In Large-Scale AI Computing Infrastructure	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	141,389	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	6.74%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	157,705	196,777	205,115
Change	-	-28.11%	47.39%	-9.24%	-24.47%	23.15%	24.78%	4.24%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	15x	11.5x	9.84x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.04x	0.99x	0.96x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.3x	0.4x	0.6x
Capitalization / Revenue	0.09x	0.09x	0.18x	0.18x	0.17x	0.15x	0.12x	0.11x
EV / Revenue	0.14x	0.12x	0.2x	0.19x	0.17x	0.17x	0.17x	0.16x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	8.01x	7.52x	7.04x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	12.8x	10.8x	9.45x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-7.83x	-7.04x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-12.8%	-14.2%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.333	1.929	1.993
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	4.11%	5.94%	6.14%
EPS ²	2.9	1.66	1.75	2.3	1.37	2.16	2.818	3.298
Distribution rate	69%	60.2%	68.6%	60.9%	80.3%	61.7%	68.4%	60.4%
Net sales ¹	1,235,682	1,073,246	946,715	910,253	757,513	943,684	1,155,480	1,313,799
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	19,688	26,179	29,139
EBIT ¹	13,349	9,219	12,048	14,842	10,636	12,364	18,159	21,702
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	16,316	55,388	63,726
Reference price ²	24.20	23.05	39.85	37.65	30.40	32.45	32.45	32.45
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.($)
COMPAL ELECTRONICS, INC.	15.4x	0.17x	8.19x	4.01%	4.4B
DELL TECHNOLOGIES INC.	15.41x	1.31x	10.34x	0.68%	237B
SANDISK CORPORATION	4.47x	2.57x	3.18x	-.--%	148B
SEAGATE TECHNOLOGY HOLDINGS PLC	14.06x	6.08x	10.86x	0.54%	128B
WESTERN DIGITAL CORPORATION	13.32x	5.51x	9.83x	0.2%	121B
HEWLETT PACKARD ENTERPRISE COMPANY	17.94x	1.72x	8.8x	1.13%	66.49B
EVERPURE, INC.	114.65x	7.05x	31.08x	-.--%	37.24B
NETAPP, INC.	24.18x	4.31x	13.01x	1.12%	36.86B
QUANTA COMPUTER INC.	11.28x	0.34x	9.76x	6.29%	35.45B
ASIA VITAL COMPONENTS CO., LTD.	27.13x	4.74x	16.15x	1.55%	33.66B
Average	25.78x	3.38x	12.12x	1.55%	84.76B
Weighted average by Cap.	18.24x	3.36x	10.20x	0.78%