Valuation Delta Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 2026-09-16			5-day change	1st Jan Change
233.00 ^THB	0.00%		-13.70%	+34.68%

09-16	Tisco Securities Upgrades Delta Electronics Thailand to Buy from Hold; Price Target is THB282	MT
09-15	Phillip Securities Upgrades Delta Electronics Thailand to Accumulate from Sell; Price Target is THB276	MT

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	2,906,399	-	-
Change	-	101.46%	6.02%	73.3%	13.44%	34.68%	-	-
Enterprise Value (EV) ¹	509,530	1,027,126	1,093,655	1,888,012	2,139,148	2,882,655	2,867,940	2,841,150
Change	-	101.58%	6.48%	72.63%	13.3%	34.76%	-0.51%	-0.93%
P/E	76.7x	67.5x	59.5x	100x	86.9x	83x	58.3x	47.6x
PBR	12.4x	18.9x	16.3x	23.8x	22.3x	23.6x	18x	13.6x
PEG	-	1x	2.9x	37x	2.8x	2x	1.4x	2.1x
Capitalization / Revenue	6.1x	8.73x	7.5x	11.5x	10.9x	10.5x	7.99x	6.32x
EV / Revenue	6.04x	8.66x	7.47x	11.5x	10.8x	10.4x	7.89x	6.18x
EV / EBITDA	60.4x	58.1x	48.4x	76.8x	62x	59.2x	43.2x	33.7x
EV / EBIT	86x	70.9x	60.7x	106x	81.3x	71.8x	51.8x	39.4x
EV / FCF	-84.9x	180x	388x	108x	148x	126x	81.8x	60.7x
FCF Yield	-1.18%	0.56%	0.26%	0.93%	0.67%	0.8%	1.22%	1.65%
Dividend per Share ²	0.17	0.4	0.45	0.46	0.6	0.8907	1.348	1.855
Rate of return	0.41%	0.48%	0.51%	0.3%	0.35%	0.38%	0.58%	0.8%
EPS ²	0.537	1.231	1.48	1.52	1.99	2.808	4	4.898
Distribution rate	31.7%	32.5%	30.4%	30.3%	30.2%	31.7%	33.7%	37.9%
Net sales ¹	84,318	118,558	146,371	164,733	198,153	276,317	363,590	459,545
EBITDA ¹	8,431	17,683	22,616	24,598	34,520	48,683	66,393	84,371
EBIT ¹	5,923	14,493	18,008	17,860	26,326	40,127	55,365	72,115
Net income ¹	6,699	15,344	18,423	18,939	24,814	34,909	49,607	63,198
Net Debt ¹	-4,391	-8,200	-4,041	-14,245	-18,822	-23,744	-38,459	-65,249
Reference price ²	41.20	83.00	88.00	152.50	173.00	233.00	233.00	233.00
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.($)
DELTA ELECTRONICS (THAILAND)	82.97x	10.43x	59.21x	0.38%	87.29B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	15.27x	1.93x	8.68x	3.36%	221B
SIEMENS AG	23.82x	2.87x	15.68x	2.17%	229B
SCHNEIDER ELECTRIC SE	28.95x	3.72x	17.21x	1.69%	179B
EATON CORPORATION PLC	34.76x	5.22x	22x	1.13%	152B
DELTA ELECTRONICS, INC.	40.7x	5.45x	24.42x	1.22%	136B
VERTIV HOLDINGS CO.	38.83x	6.38x	25.65x	0.1%	90.32B
EMERSON ELECTRIC CO.	30.08x	4.89x	17.03x	1.5%	82B
AMETEK, INC.	31.97x	6.93x	21.78x	0.58%	53.75B
FUJIKURA LTD.	24.2x	4.56x	16.96x	1.68%	50.65B
Average	35.15x	5.24x	22.86x	1.38%	128.13B
Weighted average by Cap.	32.00x	4.51x	20.43x	1.69%