Valuation Delta Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 2026-10-28			5-day change	1st Jan Change
232.00 ^THB	-1.28%		-5.31%	+34.10%

01:54am	Delta Electronics (Thailand) to Dissolve Dormant Dutch Unit	MT
11:35pm	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	2,893,925	-	-
Change	-	101.46%	6.02%	73.3%	13.44%	34.1%	-	-
Enterprise Value (EV) ¹	509,530	1,027,126	1,093,655	1,888,012	2,139,148	2,872,706	2,860,912	2,837,700
Change	-	101.58%	6.48%	72.63%	13.3%	34.29%	-0.41%	-0.81%
P/E	76.7x	67.5x	59.5x	100x	86.9x	85.3x	59.3x	48.4x
PBR	12.4x	18.9x	16.3x	23.8x	22.3x	23.7x	18.3x	13.9x
PEG	-	1x	2.9x	37x	2.8x	2.3x	1.4x	2.1x
Capitalization / Revenue	6.1x	8.73x	7.5x	11.5x	10.9x	10.3x	7.83x	6.14x
EV / Revenue	6.04x	8.66x	7.47x	11.5x	10.8x	10.3x	7.74x	6.02x
EV / EBITDA	60.4x	58.1x	48.4x	76.8x	62x	60x	44x	34.1x
EV / EBIT	86x	70.9x	60.7x	106x	81.3x	73.9x	53.3x	40.3x
EV / FCF	-84.9x	180x	388x	108x	148x	139x	85.7x	65.4x
FCF Yield	-1.18%	0.56%	0.26%	0.93%	0.67%	0.72%	1.17%	1.53%
Dividend per Share ²	0.17	0.4	0.45	0.46	0.6	0.8675	1.341	1.853
Rate of return	0.41%	0.48%	0.51%	0.3%	0.35%	0.37%	0.58%	0.8%
EPS ²	0.537	1.231	1.48	1.52	1.99	2.72	3.911	4.794
Distribution rate	31.7%	32.5%	30.4%	30.3%	30.2%	31.9%	34.3%	38.7%
Net sales ¹	84,318	118,558	146,371	164,733	198,153	280,167	369,602	471,003
EBITDA ¹	8,431	17,683	22,616	24,598	34,520	47,902	64,948	83,300
EBIT ¹	5,923	14,493	18,008	17,860	26,326	38,860	53,676	70,462
Net income ¹	6,699	15,344	18,423	18,939	24,814	33,843	48,208	64,890
Net Debt ¹	-4,391	-8,200	-4,041	-14,245	-18,822	-21,219	-33,014	-56,225
Reference price ²	41.20	83.00	88.00	152.50	173.00	232.00	232.00	232.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DELTA ELECTRONICS (THAILAND)	84.52x	10.45x	59.77x	0.37%	86.78B
SIEMENS AG	24.47x	2.92x	15.92x	2.1%	228B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.06x	1.31x	6.18x	4.22%	163B
SCHNEIDER ELECTRIC SE	25.12x	3.29x	15.07x	1.92%	152B
EATON CORPORATION PLC	34.14x	5.08x	21.34x	1.15%	149B
DELTA ELECTRONICS, INC.	37.21x	4.93x	22.18x	1.34%	121B
TRANE TECHNOLOGIES PLC	30.49x	4.37x	21.47x	0.89%	101B
EMERSON ELECTRIC CO.	33.91x	5.46x	19x	1.33%	92.75B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.04x	21.71x	1.04%	94.42B
VERTIV HOLDINGS CO.	35.05x	5.68x	22.79x	0.12%	80.29B
Average	34.96x	4.75x	22.54x	1.45%	126.88B
Weighted average by Cap.	31.87x	4.28x	20.33x	1.69%