Valuation Compal Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 21/08/2026			5-day change	1st Jan Change
38.95 ^TWD	+1.17%		-9.84%	+28.12%

14/08	Compal Electronics, Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
14/08	Compal Electronics to Invest Up to $80 Million to Expand IoT Business; Shares Surge 10%	MT

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	1,69,710	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	28.12%	-	-
Enterprise Value (EV) ¹	1,76,295	1,26,736	1,86,797	1,69,537	1,28,055	1,83,761	2,15,026	2,37,300
Change	-	-28.11%	47.39%	-9.24%	-24.47%	43.5%	17.01%	10.36%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	19.4x	14.4x	11.8x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.3x	1.21x	1.16x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.4x	0.4x	0.5x
Capitalization / Revenue	0.09x	0.09x	0.18x	0.18x	0.17x	0.18x	0.15x	0.13x
EV / Revenue	0.14x	0.12x	0.2x	0.19x	0.17x	0.19x	0.19x	0.18x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	9.54x	8.58x	8.5x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	15.1x	12.3x	11.2x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-9.89x	-9.28x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-10.1%	-10.8%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.133	1.699	1.858
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	2.91%	4.36%	4.77%
EPS ²	2.9	1.66	1.75	2.3	1.37	2.012	2.708	3.302
Distribution rate	69%	60.2%	68.6%	60.9%	80.3%	56.3%	62.7%	56.3%
Net sales ¹	12,35,682	10,73,246	9,46,715	9,10,253	7,57,513	9,55,419	11,37,509	13,00,395
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	19,264	25,059	27,926
EBIT ¹	13,349	9,219	12,048	14,842	10,636	12,194	17,479	21,185
Net income ¹	12,633	7,288	7,668	10,042	6,030	8,752	12,242	16,340
Net Debt ¹	70,852	26,304	13,165	5,491	-4,402	14,051	45,316	67,590
Reference price ²	24.20	23.05	39.85	37.65	30.40	38.95	38.95	38.95
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMPAL ELECTRONICS, INC.	19.36x	0.19x	9.54x	2.91%	532.96Cr
QUANTA COMPUTER INC.	12.16x	0.36x	10.52x	6.07%	3.89TCr
ADVANTECH CO., LTD.	32.7x	5.32x	25.83x	2.13%	1.77TCr
INVENTEC CORPORATION	17.79x	0.29x	12.06x	4.01%	740.19Cr
ACER INCORPORATED	16.96x	0.32x	9.73x	4.3%	289.83Cr
GETAC HOLDINGS CORPORATION	12.79x	1.38x	7.13x	6.6%	229.39Cr
Average	18.63x	1.31x	12.47x	4.34%	1.24TCr
Weighted average by Cap.	18.32x	1.55x	14.10x	4.65%