Valuation Delta Electronics, Inc. LUXEMBOURG S.E.

Stocks

End-of-day quote LUXEMBOURG S.E. 17/08/2026			5-day change	1st Jan Change
296.00 ^USD	+0.68%		+4.96%	+92.21%

08-10	Delta Electronics' Sales Soar 48% in July	MT
07-29	Delta Electronics, Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	4,727,529	-	-
Change	-	4.18%	9.42%	37.32%	123.69%	88.99%	-	-
Enterprise Value (EV) ¹	711,695	729,063	784,169	1,061,228	2,424,290	4,630,834	4,581,922	4,494,948
Change	-	2.44%	7.56%	35.33%	128.44%	91.02%	-1.06%	-1.9%
P/E	26.8x	22.9x	24.4x	31.7x	41.7x	45.8x	29.1x	20.3x
PBR	4.61x	3.98x	4.09x	4.86x	9.33x	14x	10.6x	7.86x
PEG	-	1x	8.98x	5.82x	0.6x	0.6x	0.5x	0.5x
Capitalization / Revenue	2.27x	1.94x	2.03x	2.66x	4.51x	6.07x	4.32x	3.12x
EV / Revenue	2.26x	1.9x	1.95x	2.52x	4.37x	5.95x	4.18x	2.97x
EV / EBITDA	14.7x	12.1x	12.5x	14.6x	21.7x	26.5x	17.1x	11.3x
EV / EBIT	22.7x	17.6x	19.1x	22.3x	28.9x	32.7x	19.9x	12.7x
EV / FCF	134x	29.5x	18.1x	26.9x	46.2x	161x	68.1x	28.3x
FCF Yield	0.74%	3.39%	5.52%	3.72%	2.17%	0.62%	1.47%	3.53%
Dividend per Share ²	5.5	9.84	6.43	7	11.6	17.48	30.14	45.47
Rate of return	2%	3.43%	2.05%	1.63%	1.2%	0.93%	1.6%	2.41%
EPS ²	10.27	12.52	12.86	13.56	23.08	41.12	64.72	92.99
Distribution rate	53.6%	78.6%	50%	51.6%	50.3%	42.5%	46.6%	48.9%
Net sales ¹	314,671	384,443	401,227	421,148	554,885	778,258	1,095,601	1,514,159
EBITDA ¹	48,516	60,375	62,540	72,668	111,771	174,525	267,803	396,911
EBIT ¹	31,365	41,439	40,950	47,652	83,932	141,826	230,287	352,831
Net income ¹	26,796	32,666	33,393	35,229	60,108	106,964	169,742	239,516
Net Debt ¹	-2,630	-15,133	-30,161	-57,015	-77,144	-96,695	-145,606	-232,580
Reference price ²	275.00	286.50	313.50	430.50	963.00	1,885.00	1,885.00	1,885.00
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

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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.29x	2.56x	11.51x	2.65%	278B
SIEMENS AG	26.32x	3.07x	16.76x	1.99%	251B
SCHNEIDER ELECTRIC SE	32.6x	4.17x	19.23x	1.5%	201B
EATON CORPORATION PLC	41.07x	5.95x	25.4x	0.94%	177B
DELTA ELECTRONICS, INC.	45.84x	6.17x	27.5x	0.93%	154B
VERTIV HOLDINGS CO.	48.35x	7.97x	32.11x	0.09%	113B
DELTA ELECTRONICS (THAILAND)	97.82x	12.49x	69.41x	0.32%	105B
EMERSON ELECTRIC CO.	33.2x	5.34x	18.56x	1.36%	90.39B
FUJIKURA LTD.	36.96x	6.35x	25.05x	1.05%	63.17B
Average	42.38x	6.01x	27.28x	1.2%	159.08B
Weighted average by Cap.	37.62x	5.18x	23.84x	1.45%