Valuation Delta Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 2026-09-24			5-day change	1st Jan Change
1,910.00 ^TWD	+0.53%		+13.35%	+98.34%

09-23	Ceres Power confidence up as demand for power grows and loss narrows	AN
09-16	Wistron Unit Acquires $16 Million Equipment from Delta Electronics (Americas)	MT

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	4,961,308	-	-
Change	-	4.18%	9.42%	37.32%	123.69%	98.34%	-	-
Enterprise Value (EV) ¹	711,695	729,063	784,169	1,061,228	2,424,290	4,864,613	4,826,116	4,757,853
Change	-	2.44%	7.56%	35.33%	128.44%	100.66%	-0.79%	-1.41%
P/E	26.8x	22.9x	24.4x	31.7x	41.7x	46.6x	29.7x	20.5x
PBR	4.61x	3.98x	4.09x	4.86x	9.33x	14.2x	10.8x	7.96x
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	6.38x	4.53x	3.28x
EV / Revenue	2.26x	1.9x	1.95x	2.52x	4.37x	6.26x	4.41x	3.14x
EV / EBITDA	14.7x	12.1x	12.5x	14.6x	21.7x	28x	18.1x	12x
EV / EBIT	22.7x	17.6x	19.1x	22.3x	28.9x	34.4x	21.1x	13.5x
EV / FCF	134x	29.5x	18.1x	26.9x	46.2x	167x	74.7x	26.3x
FCF Yield	0.74%	3.39%	5.52%	3.72%	2.17%	0.6%	1.34%	3.8%
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%	1.06%	1.78%	2.84%
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	1,910.00	1,910.00	1,910.00
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

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.($)
DELTA ELECTRONICS, INC.	46.37x	6.22x	27.89x	1.07%	155B
SIEMENS AG	25.14x	3.01x	16.45x	2.05%	240B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.53x	1.81x	8.21x	3.52%	211B
SCHNEIDER ELECTRIC SE	30.85x	3.95x	18.26x	1.58%	188B
EATON CORPORATION PLC	38.87x	5.78x	24.33x	1.01%	170B
VERTIV HOLDINGS CO.	41.18x	6.77x	27.22x	0.1%	95.78B
DELTA ELECTRONICS (THAILAND)	92.07x	11.47x	65.37x	0.34%	95.56B
EMERSON ELECTRIC CO.	31.64x	5.12x	17.81x	1.43%	86.23B
AMETEK, INC.	33.6x	7.27x	22.82x	0.55%	56.5B
FUJIKURA LTD.	25.26x	4.76x	17.72x	1.61%	51.79B
Average	37.95x	5.62x	24.61x	1.33%	134.99B
Weighted average by Cap.	35.10x	4.92x	22.35x	1.59%