Valuation Delta Electronics, Inc. LUXEMBOURG S.E.
Stocks
DELEC
US2476293061
Electrical Components & Equipment
|
End-of-day quote
LUXEMBOURG S.E.
2026-09-07
|
5-day change | 1st Jan Change | ||
| 294.00 USD | +2.08% |
|
+1.38% | +90.91% |
| 09-07 | Delta Electronics Adjusts Group Investment Structure | MT |
| 09-03 | Delta Electronics Warns of Potential Quality Issue in Certain Power Supply Products | 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 | 4,688,566 | - | - |
| Change | - | 4.18% | 9.42% | 37.32% | 123.69% | 87.44% | - | - |
| Enterprise Value (EV) 1 | 711,695 | 729,063 | 784,169 | 1,061,228 | 2,424,290 | 4,591,871 | 4,553,374 | 4,485,111 |
| Change | - | 2.44% | 7.56% | 35.33% | 128.44% | 89.41% | -0.84% | -1.5% |
| P/E | 26.8x | 22.9x | 24.4x | 31.7x | 41.7x | 44x | 28x | 19.4x |
| PBR | 4.61x | 3.98x | 4.09x | 4.86x | 9.33x | 13.4x | 10.2x | 7.53x |
| 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 | 6.03x | 4.28x | 3.1x |
| EV / Revenue | 2.26x | 1.9x | 1.95x | 2.52x | 4.37x | 5.9x | 4.16x | 2.96x |
| EV / EBITDA | 14.7x | 12.1x | 12.5x | 14.6x | 21.7x | 26.4x | 17x | 11.3x |
| EV / EBIT | 22.7x | 17.6x | 19.1x | 22.3x | 28.9x | 32.5x | 19.9x | 12.7x |
| EV / FCF | 134x | 29.5x | 18.1x | 26.9x | 46.2x | 159x | 68.5x | 24.8x |
| FCF Yield | 0.74% | 3.39% | 5.52% | 3.72% | 2.17% | 0.63% | 1.46% | 4.03% |
| Dividend per Share 2 | 5.5 | 9.84 | 6.43 | 7 | 11.6 | 20.37 | 34.02 | 54.29 |
| Rate of return | 2% | 3.43% | 2.05% | 1.63% | 1.2% | 1.13% | 1.89% | 3.01% |
| EPS 2 | 10.27 | 12.52 | 12.86 | 13.56 | 23.08 | 41.03 | 64.36 | 92.99 |
| Distribution rate | 53.6% | 78.6% | 50% | 51.6% | 50.3% | 49.6% | 52.9% | 58.4% |
| Net sales 1 | 314,671 | 384,443 | 401,227 | 421,148 | 554,885 | 777,977 | 1,094,680 | 1,514,159 |
| EBITDA 1 | 48,516 | 60,375 | 62,540 | 72,668 | 111,771 | 173,709 | 267,750 | 396,911 |
| EBIT 1 | 31,365 | 41,439 | 40,950 | 47,652 | 83,932 | 141,462 | 228,814 | 352,831 |
| Net income 1 | 26,796 | 32,666 | 33,393 | 35,229 | 60,108 | 106,681 | 168,529 | 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 | 1,805.00 | 1,805.00 | 1,805.00 |
| 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 | 2/23/23 | 3/1/24 | 2/26/25 | 2/26/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.79x | 2.17x | 9.77x | 3.05% | 243B | |
| 25.06x | 2.97x | 16.28x | 2.08% | 241B | |
| 31.22x | 4x | 18.46x | 1.57% | 193B | |
| 36.49x | 5.42x | 23.06x | 1.04% | 160B | |
| 45.09x | 6.05x | 27.11x | 1.1% | 152B | |
| 46.43x | 7.64x | 30.72x | 0.09% | 108B | |
| 98.22x | 12.37x | 70.23x | 0.32% | 105B | |
| 31.27x | 5.06x | 17.61x | 1.45% | 85.24B | |
| 32.42x | 6.93x | 21.81x | 0.57% | 54.5B | |
| Average | 40.33x | 5.85x | 26.12x | 1.25% | 149.13B | |
| Weighted average by Cap. | 36.20x | 5.02x | 23.13x | 1.55% |
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
- DELEC Stock
- Valuation Delta Electronics, Inc.
Select your edition
All financial news and data tailored to specific country editions
