Valuation Delta Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-06-18			5-day change	1st Jan Change
2,150.00 ^TWD	-0.23%		-2.93%	+123.26%

06-04	Delta to Start 800V HVDC Shipments to Nvidia Amid Burgeoning AI Demand	MT
06-03	Delta Electronics Flags Power Crunch	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	5,584,718	-	-
Change	-	4.18%	9.42%	37.32%	123.69%	123.26%	-	-
Enterprise Value (EV) ¹	711,695	729,063	784,169	1,061,228	2,424,290	5,462,419	5,421,260	5,327,327
Change	-	2.44%	7.56%	35.33%	128.44%	125.32%	-0.75%	-1.73%
P/E	26.8x	22.9x	24.4x	31.7x	41.7x	51.8x	33.6x	23.4x
PBR	4.61x	3.98x	4.09x	4.86x	9.33x	15.5x	11.6x	8.63x
PEG	-	1x	8.98x	5.82x	0.6x	0.6x	0.6x	0.5x
Capitalization / Revenue	2.27x	1.94x	2.03x	2.66x	4.51x	7.23x	5.32x	3.78x
EV / Revenue	2.26x	1.9x	1.95x	2.52x	4.37x	7.07x	5.16x	3.6x
EV / EBITDA	14.7x	12.1x	12.5x	14.6x	21.7x	30.4x	20.5x	13.5x
EV / EBIT	22.7x	17.6x	19.1x	22.3x	28.9x	36.7x	23.4x	15x
EV / FCF	134x	29.5x	18.1x	26.9x	46.2x	99.9x	55x	27.8x
FCF Yield	0.74%	3.39%	5.52%	3.72%	2.17%	1%	1.82%	3.6%
Dividend per Share ²	5.5	9.84	6.43	7	11.6	17.83	29.68	44.61
Rate of return	2%	3.43%	2.05%	1.63%	1.2%	0.83%	1.38%	2.07%
EPS ²	10.27	12.52	12.86	13.56	23.08	41.54	63.96	91.79
Distribution rate	53.6%	78.6%	50%	51.6%	50.3%	42.9%	46.4%	48.6%
Net sales ¹	314,671	384,443	401,227	421,148	554,885	772,706	1,050,664	1,478,296
EBITDA ¹	48,516	60,375	62,540	72,668	111,771	179,599	264,393	393,286
EBIT ¹	31,365	41,439	40,950	47,652	83,932	148,676	231,643	354,509
Net income ¹	26,796	32,666	33,393	35,229	60,108	108,538	168,942	243,952
Net Debt ¹	-2,630	-15,133	-30,161	-57,015	-77,144	-122,299	-163,458	-257,391
Reference price ²	275.00	286.50	313.50	430.50	963.00	2,150.00	2,150.00	2,150.00
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.	51.75x	7.07x	30.41x	0.83%	176B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.77x	2.59x	11.42x	2.73%	273B
SIEMENS AG	25.58x	3.03x	16.42x	2.05%	243B
SCHNEIDER ELECTRIC SE	30.91x	4x	18.49x	1.59%	186B
EATON CORPORATION PLC	36.54x	5.62x	23.76x	1.02%	164B
VERTIV HOLDINGS CO.	57.15x	9.16x	37.28x	0.08%	128B
DELTA ELECTRONICS (THAILAND)	108.54x	15.24x	78.64x	0.28%	127B
EMERSON ELECTRIC CO.	30.92x	5.03x	17.59x	1.47%	84.38B
AMETEK, INC.	32.79x	6.84x	21.32x	0.57%	54.42B
FUJIKURA LTD.	55.93x	7.26x	36.99x	0.7%	52.99B
Average	44.89x	6.59x	29.23x	1.13%	148.83B
Weighted average by Cap.	40.72x	5.80x	26.29x	1.4%