Valuation Delta Electronics, Inc. LUXEMBOURG S.E.
Stocks
DELEC
US2476293061
Electrical Components & Equipment
|
End-of-day quote
LUXEMBOURG S.E.
05/10/2026
|
5-day change | 1st Jan Change | ||
| 316.00 USD | +6.76% |
|
+5.33% | +105.19% |
| 09-29 | Delta Electronics and Nvidia Corporation Advance Next-Generation Autonomous Driving Built on NVIDIA Hyperion | CI |
| 09-29 | EVgo Previews Next-Generation 750kW Charging System | MT |
Company Valuation: Delta Electronics, Inc.
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 | 5,324,964 | - | - |
| Change | - | 4.18% | 9.42% | 37.32% | 123.69% | 112.88% | - | - |
| Enterprise Value (EV) 1 | 711,695 | 729,063 | 784,169 | 1,061,228 | 2,424,290 | 5,222,884 | 5,194,696 | 5,151,203 |
| Change | - | 2.44% | 7.56% | 35.33% | 128.44% | 115.44% | -0.54% | -0.84% |
| P/E | 26.8x | 22.9x | 24.4x | 31.7x | 41.7x | 50.2x | 31.8x | 21.8x |
| PBR | 4.61x | 3.98x | 4.09x | 4.86x | 9.33x | 15.3x | 11.5x | 8.47x |
| PEG | - | 1x | 8.98x | 5.82x | 0.6x | 0.7x | 0.5x | 0.5x |
| Capitalization / Revenue | 2.27x | 1.94x | 2.03x | 2.66x | 4.51x | 6.86x | 4.85x | 3.5x |
| EV / Revenue | 2.26x | 1.9x | 1.95x | 2.52x | 4.37x | 6.73x | 4.73x | 3.39x |
| EV / EBITDA | 14.7x | 12.1x | 12.5x | 14.6x | 21.7x | 30.1x | 19.4x | 12.8x |
| EV / EBIT | 22.7x | 17.6x | 19.1x | 22.3x | 28.9x | 37.2x | 22.7x | 14.6x |
| EV / FCF | 134x | 29.5x | 18.1x | 26.9x | 46.2x | 141x | 80x | 28.5x |
| FCF Yield | 0.74% | 3.39% | 5.52% | 3.72% | 2.17% | 0.71% | 1.25% | 3.51% |
| Dividend per Share 2 | 5.5 | 9.84 | 6.43 | 7 | 11.6 | 20.28 | 33.99 | 54.29 |
| Rate of return | 2% | 3.43% | 2.05% | 1.63% | 1.2% | 0.99% | 1.66% | 2.65% |
| EPS 2 | 10.27 | 12.52 | 12.86 | 13.56 | 23.08 | 40.85 | 64.54 | 93.89 |
| Distribution rate | 53.6% | 78.6% | 50% | 51.6% | 50.3% | 49.7% | 52.7% | 57.8% |
| Net sales 1 | 314,671 | 384,443 | 401,227 | 421,148 | 554,885 | 776,572 | 1,098,818 | 1,520,140 |
| EBITDA 1 | 48,516 | 60,375 | 62,540 | 72,668 | 111,771 | 173,390 | 267,901 | 401,903 |
| EBIT 1 | 31,365 | 41,439 | 40,950 | 47,652 | 83,932 | 140,300 | 229,012 | 353,816 |
| Net income 1 | 26,796 | 32,666 | 33,393 | 35,229 | 60,108 | 106,406 | 169,125 | 242,114 |
| Net Debt 1 | -2,630 | -15,133 | -30,161 | -57,015 | -77,144 | -102,080 | -130,268 | -173,761 |
| Reference price 2 | 275.00 | 286.50 | 313.50 | 430.50 | 963.00 | 2,050.00 | 2,050.00 | 2,050.00 |
| 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 | 25/02/22 | 23/02/23 | 01/03/24 | 26/02/25 | 26/02/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.39x | 3.01x | 16.43x | 2.04% | 237B | |
| 14.05x | 1.74x | 7.85x | 3.64% | 204B | |
| 28.56x | 3.7x | 17.07x | 1.71% | 172B | |
| 38.56x | 5.69x | 23.87x | 1.02% | 168B | |
| 48.93x | 6.57x | 29.4x | 1.01% | 164B | |
| 31.14x | 4.47x | 21.92x | 0.87% | 104B | |
| 42.01x | 6.91x | 27.73x | 0.1% | 97.64B | |
| 95.2x | 11.8x | 67.39x | 0.33% | 98.13B | |
| 32.77x | 4.06x | 21.81x | 1.03% | 95.01B | |
| Average | 39.63x | 5.33x | 25.94x | 1.3% | 148.79B | |
| Weighted average by Cap. | 35.91x | 4.79x | 23.09x | 1.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2308 Stock
- DELEC Stock
- Valuation Delta Electronics, Inc.
Select your edition
All financial news and data tailored to specific country editions
