Valuation Compal Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 06/10/2026			5-day change	1st Jan Change
35.90 ^TWD	+0.28%		-1.64%	+18.09%

06/10	Compal Electronics, Inc. and Quanome Technologies, Inc. Enter into Purchase and Sale Agreement for Purchase of Additional 32 Gpu Server Units for Approximately Usd 18.8 Million	CI
29/09	Compalelectronics, Inc. Showcases Its Next-Generation Ai Factory Infrastructure At Ocp Global Summit 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,05,443	1,00,432	1,73,632	1,64,046	1,32,457	1,56,421	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	18.09%	-	-
Enterprise Value (EV) ¹	1,76,295	1,26,736	1,86,797	1,69,537	1,28,055	1,72,597	2,12,343	2,20,040
Change	-	-28.11%	47.39%	-9.24%	-24.47%	34.78%	23.03%	3.62%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	16.6x	12.7x	10.9x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.15x	1.09x	1.07x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.3x	0.4x	0.6x
Capitalization / Revenue	0.09x	0.09x	0.18x	0.18x	0.17x	0.17x	0.14x	0.12x
EV / Revenue	0.14x	0.12x	0.2x	0.19x	0.17x	0.18x	0.18x	0.17x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	8.75x	8.12x	7.54x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	13.9x	11.7x	10.1x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-8.57x	-7.6x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-11.7%	-13.2%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.339	1.927	1.995
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	3.73%	5.37%	5.56%
EPS ²	2.9	1.66	1.75	2.3	1.37	2.161	2.82	3.302
Distribution rate	69%	60.2%	68.6%	60.9%	80.3%	62%	68.4%	60.4%
Net sales ¹	12,35,682	10,73,246	9,46,715	9,10,253	7,57,513	9,43,330	11,56,619	13,15,730
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	19,734	26,166	29,184
EBIT ¹	13,349	9,219	12,048	14,842	10,636	12,406	18,149	21,735
Net income ¹	12,633	7,288	7,668	10,042	6,030	9,246	12,927	16,340
Net Debt ¹	70,852	26,304	13,165	5,491	-4,402	16,176	55,922	63,619
Reference price ²	24.20	23.05	39.85	37.65	30.40	35.90	35.90	35.90
Nbr of stocks (in thousands)	43,57,130	43,57,130	43,57,130	43,57,130	43,57,130	43,57,130	-	-
Announcement Date	16/03/22	16/03/23	01/03/24	27/02/25	10/03/26	-	-	-

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.($)
COMPAL ELECTRONICS, INC.	16.57x	0.18x	8.72x	3.74%	491.32Cr
DELL TECHNOLOGIES INC.	22.58x	1.9x	15.01x	0.46%	35TCr
SANDISK CORPORATION	7.84x	4.38x	5.46x	-.--%	25TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	25.84x	10.47x	18.56x	0.34%	20TCr
WESTERN DIGITAL CORPORATION	22.68x	8.08x	15.52x	0.13%	16TCr
HEWLETT PACKARD ENTERPRISE COMPANY	24.2x	2.24x	11.49x	0.83%	9.07TCr
LENOVO GROUP LIMITED	19.51x	0.5x	9.1x	1.64%	5.68TCr
EVERPURE, INC.	148.41x	9.17x	40.41x	-.--%	4.79TCr
NETAPP, INC.	28.73x	5.19x	15.7x	0.94%	4.4TCr
ASIA VITAL COMPONENTS CO., LTD.	34.47x	6.08x	20.69x	1.22%	4.43TCr
Average	35.08x	4.82x	16.07x	0.93%	12.5TCr
Weighted average by Cap.	25.59x	5.06x	14.39x	0.43%