Valuation Delta Electronics (Thailand) Public Company Limited OTC Markets

Stocks

End-of-day quote OTC Markets			5-day change	1st Jan Change
- ^THB	-.--%		-.--%	-

10-28	Delta Electronics (Thailand) to Dissolve Dormant Dutch Unit	MT
10-27	Delta Electronics Public Company Limited, Q3 2026 Earnings Call, Oct 28, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	513,921	1,035,327	1,097,696	1,902,257	2,157,970	2,370,025	-	-
Change	-	101.46%	6.02%	73.3%	13.44%	9.83%	-	-
Enterprise Value (EV) ¹	509,530	1,027,126	1,093,655	1,888,012	2,139,148	2,351,835	2,340,912	2,319,909
Change	-	101.58%	6.48%	72.63%	13.3%	9.94%	-0.46%	-0.9%
P/E	76.7x	67.5x	59.5x	100x	86.9x	75.6x	54.3x	40.7x
PBR	12.4x	18.9x	16.3x	23.8x	22.3x	20.1x	15.7x	12.3x
PEG	-	1x	2.9x	37x	2.8x	2.6x	1.4x	1.2x
Capitalization / Revenue	6.1x	8.73x	7.5x	11.5x	10.9x	8.12x	6.32x	5.01x
EV / Revenue	6.04x	8.66x	7.47x	11.5x	10.8x	8.06x	6.24x	4.9x
EV / EBITDA	60.4x	58.1x	48.4x	76.8x	62x	50.7x	36.4x	27.4x
EV / EBIT	86x	70.9x	60.7x	106x	81.3x	64.1x	44.1x	32.1x
EV / FCF	-84.9x	180x	388x	108x	148x	119x	72.2x	50.1x
FCF Yield	-1.18%	0.56%	0.26%	0.93%	0.67%	0.84%	1.38%	2%
Dividend per Share ²	0.17	0.4	0.45	0.46	0.6	0.7986	1.196	1.696
Rate of return	0.41%	0.48%	0.51%	0.3%	0.35%	0.41%	0.62%	0.87%
EPS ²	0.537	1.231	1.48	1.52	1.99	2.573	3.579	4.782
Distribution rate	31.7%	32.5%	30.4%	30.3%	30.2%	31%	33.4%	35.5%
Net sales ¹	84,318	118,558	146,371	164,733	198,153	291,768	375,141	473,053
EBITDA ¹	8,431	17,683	22,616	24,598	34,520	46,404	64,389	84,744
EBIT ¹	5,923	14,493	18,008	17,860	26,326	36,676	53,124	72,376
Net income ¹	6,699	15,344	18,423	18,939	24,814	32,122	44,654	59,410
Net Debt ¹	-4,391	-8,200	-4,041	-14,245	-18,822	-18,190	-29,113	-50,116
Reference price ²	41.20	83.00	88.00	152.50	173.00	194.50	194.50	194.50
Nbr of stocks (in thousands)	12,473,816	12,473,816	12,473,816	12,473,816	12,473,816	12,473,816	-	-
Announcement Date	2/15/22	2/15/23	2/15/24	2/14/25	2/14/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIEMENS AG	25.48x	3.02x	16.49x	2.02%	236B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.82x	1.42x	6.73x	3.95%	173B
SCHNEIDER ELECTRIC SE	25.2x	3.41x	15.6x	1.92%	158B
EATON CORPORATION PLC	33.57x	4.66x	20.01x	1.23%	140B
DELTA ELECTRONICS, INC.	34.27x	4.31x	19.9x	1.3%	102B
EMERSON ELECTRIC CO.	29.03x	5.09x	17.16x	1.41%	91.65B
TRANE TECHNOLOGIES PLC	28.1x	3.97x	19.81x	1.04%	93B
JOHNSON CONTROLS INTERNATIONAL PLC	30.29x	3.77x	20.27x	1.13%	87.6B
VERTIV HOLDINGS CO.	32.51x	5.35x	21.32x	0.12%	79.52B
Average	27.92x	3.89x	17.48x	1.57%	129B
Weighted average by Cap.	26.64x	3.60x	16.58x	1.81%