Valuation Delta Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 28/08/2026			5-day change	1st Jan Change
1,830.00 ^TWD	+3.39%		+4.57%	+90.03%

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	4,753,504	-	-
Change	-	4.18%	9.42%	37.32%	123.69%	90.03%	-	-
Enterprise Value (EV) ¹	711,695	729,063	784,169	1,061,228	2,424,290	4,656,810	4,607,898	4,520,924
Change	-	2.44%	7.56%	35.33%	128.44%	92.09%	-1.05%	-1.89%
P/E	26.8x	22.9x	24.4x	31.7x	41.7x	44.5x	28.4x	19.7x
PBR	4.61x	3.98x	4.09x	4.86x	9.33x	13.6x	10.3x	7.63x
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	6.11x	4.34x	3.14x
EV / Revenue	2.26x	1.9x	1.95x	2.52x	4.37x	5.98x	4.21x	2.99x
EV / EBITDA	14.7x	12.1x	12.5x	14.6x	21.7x	26.7x	17.2x	11.4x
EV / EBIT	22.7x	17.6x	19.1x	22.3x	28.9x	32.9x	20.1x	12.8x
EV / FCF	134x	29.5x	18.1x	26.9x	46.2x	162x	68.5x	28.5x
FCF Yield	0.74%	3.39%	5.52%	3.72%	2.17%	0.62%	1.46%	3.51%
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%	0.95%	1.65%	2.48%
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	141,608	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	1,830.00	1,830.00	1,830.00
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.	44.55x	5.98x	26.68x	0.96%	150B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.77x	2.33x	10.46x	2.88%	257B
SIEMENS AG	26.94x	3.15x	17.16x	1.94%	258B
SCHNEIDER ELECTRIC SE	31.88x	4.08x	18.82x	1.53%	197B
EATON CORPORATION PLC	35.78x	5.32x	22.65x	1.06%	156B
VERTIV HOLDINGS CO.	42.55x	7x	28.19x	0.1%	98.97B
DELTA ELECTRONICS (THAILAND)	86.96x	11.09x	61.7x	0.36%	92.77B
EMERSON ELECTRIC CO.	31.76x	5.13x	17.85x	1.42%	86.56B
FUJIKURA LTD.	30.09x	5.36x	19.65x	1.29%	55.28B
AMETEK, INC.	32.23x	6.68x	21.02x	0.58%	54.16B
Average	38.05x	5.61x	24.42x	1.21%	140.66B
Weighted average by Cap.	34.50x	4.81x	21.80x	1.51%