Valuation Delta Electronics, Inc. LUXEMBOURG S.E.
Stocks
DELEC
US2476293061
Electrical Components & Equipment
|
End-of-day quote
LUXEMBOURG S.E.
2026-08-17
|
5-day change | 1st Jan Change | ||
| 296.00 USD | +0.68% |
|
+4.96% | +92.21% |
| 08-10 | Delta Electronics' Sales Soar 48% in July | MT |
| 07-29 | Delta Electronics, Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
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 | 4,896,369 | - | - |
| Change | - | 4.18% | 9.42% | 37.32% | 123.69% | 95.74% | - | - |
| Enterprise Value (EV) 1 | 711,695 | 729,063 | 784,169 | 1,061,228 | 2,424,290 | 4,799,675 | 4,750,763 | 4,663,789 |
| Change | - | 2.44% | 7.56% | 35.33% | 128.44% | 97.98% | -1.02% | -1.83% |
| P/E | 26.8x | 22.9x | 24.4x | 31.7x | 41.7x | 45.8x | 29.1x | 20.3x |
| PBR | 4.61x | 3.98x | 4.09x | 4.86x | 9.33x | 14x | 10.6x | 7.86x |
| 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 | 6.29x | 4.47x | 3.23x |
| EV / Revenue | 2.26x | 1.9x | 1.95x | 2.52x | 4.37x | 6.17x | 4.34x | 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 | 20.6x | 13.2x |
| EV / FCF | 134x | 29.5x | 18.1x | 26.9x | 46.2x | 167x | 70.6x | 29.4x |
| FCF Yield | 0.74% | 3.39% | 5.52% | 3.72% | 2.17% | 0.6% | 1.42% | 3.4% |
| Dividend per Share 2 | 5.5 | 9.84 | 6.43 | 7 | 11.6 | 17.48 | 30.14 | 45.47 |
| Rate of return | 2% | 3.43% | 2.05% | 1.63% | 1.2% | 0.93% | 1.6% | 2.41% |
| EPS 2 | 10.27 | 12.52 | 12.86 | 13.56 | 23.08 | 41.12 | 64.72 | 92.99 |
| Distribution rate | 53.6% | 78.6% | 50% | 51.6% | 50.3% | 42.5% | 46.6% | 48.9% |
| Net sales 1 | 314,671 | 384,443 | 401,227 | 421,148 | 554,885 | 778,258 | 1,095,601 | 1,514,159 |
| EBITDA 1 | 48,516 | 60,375 | 62,540 | 72,668 | 111,771 | 174,525 | 267,803 | 396,911 |
| EBIT 1 | 31,365 | 41,439 | 40,950 | 47,652 | 83,932 | 141,826 | 230,287 | 352,831 |
| Net income 1 | 26,796 | 32,666 | 33,393 | 35,229 | 60,108 | 106,964 | 169,742 | 239,516 |
| Net Debt 1 | -2,630 | -15,133 | -30,161 | -57,015 | -77,144 | -96,695 | -145,606 | -232,580 |
| Reference price 2 | 275.00 | 286.50 | 313.50 | 430.50 | 963.00 | 1,885.00 | 1,885.00 | 1,885.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.29x | 2.56x | 11.51x | 2.65% | 278B | |
| 26.32x | 3.07x | 16.76x | 1.99% | 251B | |
| 32.6x | 4.17x | 19.23x | 1.5% | 201B | |
| 41.07x | 5.95x | 25.4x | 0.94% | 177B | |
| 45.84x | 6.17x | 27.5x | 0.93% | 154B | |
| 48.35x | 7.97x | 32.11x | 0.09% | 113B | |
| 97.82x | 12.49x | 69.41x | 0.32% | 105B | |
| 33.2x | 5.34x | 18.56x | 1.36% | 90.39B | |
| 36.96x | 6.35x | 25.05x | 1.05% | 63.17B | |
| Average | 42.38x | 6.01x | 27.28x | 1.2% | 159.08B | |
| Weighted average by Cap. | 37.62x | 5.18x | 23.84x | 1.45% |
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
