Valuation Delta Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 19/08/2026			5-day change	1st Jan Change
1,765.00 ^TWD	-3.02%		-2.22%	+83.28%

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	4,584,664	-	-
Change	-	4.18%	9.42%	37.32%	123.69%	83.28%	-	-
Enterprise Value (EV) ¹	711,695	729,063	784,169	1,061,228	2,424,290	4,487,969	4,439,057	4,352,084
Change	-	2.44%	7.56%	35.33%	128.44%	85.13%	-1.09%	-1.96%
P/E	26.8x	22.9x	24.4x	31.7x	41.7x	43x	27.4x	19x
PBR	4.61x	3.98x	4.09x	4.86x	9.33x	13.1x	9.95x	7.36x
PEG	-	1x	8.98x	5.82x	0.6x	0.6x	0.5x	0.4x
Capitalization / Revenue	2.27x	1.94x	2.03x	2.66x	4.51x	5.89x	4.19x	3.03x
EV / Revenue	2.26x	1.9x	1.95x	2.52x	4.37x	5.77x	4.05x	2.87x
EV / EBITDA	14.7x	12.1x	12.5x	14.6x	21.7x	25.7x	16.6x	11x
EV / EBIT	22.7x	17.6x	19.1x	22.3x	28.9x	31.7x	19.4x	12.3x
EV / FCF	134x	29.5x	18.1x	26.9x	46.2x	156x	66x	27.4x
FCF Yield	0.74%	3.39%	5.52%	3.72%	2.17%	0.64%	1.52%	3.65%
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%	0.99%	1.71%	2.58%
EPS ²	10.27	12.52	12.86	13.56	23.08	41.08	64.37	92.99
Distribution rate	53.6%	78.6%	50%	51.6%	50.3%	42.5%	46.8%	48.9%
Net sales ¹	314,671	384,443	401,227	421,148	554,885	778,367	1,094,734	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	141,612	228,804	352,831
Net income ¹	26,796	32,666	33,393	35,229	60,108	106,834	168,558	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	1,765.00	1,765.00	1,765.00
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.($)
DELTA ELECTRONICS, INC.	44.31x	5.95x	26.53x	0.96%	148B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.11x	2.53x	11.39x	2.68%	275B
SIEMENS AG	25.71x	3.02x	16.46x	2.04%	245B
SCHNEIDER ELECTRIC SE	31.15x	3.99x	18.44x	1.57%	192B
EATON CORPORATION PLC	38.9x	5.66x	24.18x	0.99%	168B
VERTIV HOLDINGS CO.	45.11x	7.42x	29.9x	0.09%	105B
DELTA ELECTRONICS (THAILAND)	95.35x	12.18x	67.64x	0.33%	102B
EMERSON ELECTRIC CO.	32.32x	5.21x	18.12x	1.4%	88.01B
FUJIKURA LTD.	35.89x	6.16x	24.31x	1.08%	61.24B
AMETEK, INC.	34.03x	7.09x	22.25x	0.55%	57.31B
Average	40.19x	5.92x	25.92x	1.17%	144.16B
Weighted average by Cap.	36.11x	5.06x	22.94x	1.46%