|
End-of-day quote
Taiwan S.E.
11/11/2026
|
5-day change | 1st Jan Change | ||
| 1,295.00 TWD | +1.57% |
|
+6.15% | +34.48% |
| 09/11 | Delta Electronics Reports Higher October Sales | MT |
| 06/11 | Delta Electronics Grants NT$9.47 Billion Civil Construction Contract | MT |
Company Valuation: Delta Electronics, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,14,324 | 7,44,196 | 8,14,330 | 11,18,242 | 25,01,434 | 33,63,819 | - | - |
| Change | - | 4.18% | 9.42% | 37.32% | 123.69% | 34.48% | - | - |
| Enterprise Value (EV) 1 | 7,11,695 | 7,29,063 | 7,84,169 | 10,61,228 | 24,24,290 | 32,61,041 | 32,16,689 | 31,57,469 |
| Change | - | 2.44% | 7.56% | 35.33% | 128.44% | 34.52% | -1.36% | -1.84% |
| P/E | 26.8x | 22.9x | 24.4x | 31.7x | 41.7x | 34.3x | 21.6x | 14.1x |
| PBR | 4.61x | 3.98x | 4.09x | 4.86x | 9.33x | 9.43x | 7.2x | 5.32x |
| PEG | - | 1x | 8.98x | 5.82x | 0.6x | 0.5x | 0.4x | 0.3x |
| Capitalization / Revenue | 2.27x | 1.94x | 2.03x | 2.66x | 4.51x | 4.44x | 3.17x | 2.25x |
| EV / Revenue | 2.26x | 1.9x | 1.95x | 2.52x | 4.37x | 4.31x | 3.03x | 2.11x |
| EV / EBITDA | 14.7x | 12.1x | 12.5x | 14.6x | 21.7x | 19.9x | 12.9x | 8.56x |
| EV / EBIT | 22.7x | 17.6x | 19.1x | 22.3x | 28.9x | 24.8x | 15x | 9.81x |
| EV / FCF | 134x | 29.5x | 18.1x | 26.9x | 46.2x | 83x | 44.5x | 21.7x |
| FCF Yield | 0.74% | 3.39% | 5.52% | 3.72% | 2.17% | 1.2% | 2.25% | 4.61% |
| Dividend per Share 2 | 5.5 | 9.84 | 6.43 | 7 | 11.6 | 16.87 | 25.89 | 40 |
| Rate of return | 2% | 3.43% | 2.05% | 1.63% | 1.2% | 1.3% | 2% | 3.09% |
| EPS 2 | 10.27 | 12.52 | 12.86 | 13.56 | 23.08 | 37.79 | 60 | 92.16 |
| Distribution rate | 53.6% | 78.6% | 50% | 51.6% | 50.3% | 44.6% | 43.1% | 43.4% |
| Net sales 1 | 3,14,671 | 3,84,443 | 4,01,227 | 4,21,148 | 5,54,885 | 7,57,446 | 10,61,709 | 14,93,209 |
| EBITDA 1 | 48,516 | 60,375 | 62,540 | 72,668 | 1,11,771 | 1,63,904 | 2,49,027 | 3,68,827 |
| EBIT 1 | 31,365 | 41,439 | 40,950 | 47,652 | 83,932 | 1,31,413 | 2,14,382 | 3,21,997 |
| Net income 1 | 26,796 | 32,666 | 33,393 | 35,229 | 60,108 | 98,575 | 1,56,348 | 2,33,602 |
| Net Debt 1 | -2,630 | -15,133 | -30,161 | -57,015 | -77,144 | -1,02,777 | -1,47,130 | -2,06,349 |
| Reference price 2 | 275.00 | 286.50 | 313.50 | 430.50 | 963.00 | 1,295.00 | 1,295.00 | 1,295.00 |
| Nbr of stocks (in thousands) | 25,97,543 | 25,97,543 | 25,97,543 | 25,97,543 | 25,97,543 | 25,97,543 | - | - |
| Announcement Date | 25/02/22 | 23/02/23 | 01/03/24 | 26/02/25 | 26/02/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.27x | 4.31x | 19.9x | 1.3% | 10TCr | |
| 25.48x | 3.02x | 16.49x | 2.02% | 24TCr | |
| 12.82x | 1.42x | 6.73x | 3.95% | 17TCr | |
| 25.2x | 3.41x | 15.6x | 1.92% | 16TCr | |
| 33.57x | 4.66x | 20.01x | 1.23% | 14TCr | |
| 29.03x | 5.09x | 17.16x | 1.41% | 9.16TCr | |
| 28.1x | 3.97x | 19.81x | 1.04% | 9.3TCr | |
| 30.29x | 3.77x | 20.27x | 1.13% | 8.76TCr | |
| 32.51x | 5.35x | 21.32x | 0.12% | 7.95TCr | |
| 75.58x | 8.25x | 51.89x | 0.41% | 7.18TCr | |
| Average | 32.68x | 4.32x | 20.92x | 1.45% | 12TCr | |
| Weighted average by Cap. | 29.49x | 3.87x | 18.64x | 1.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2308 Stock
- Valuation Delta Electronics, Inc.
Select your edition
All financial news and data tailored to specific country editions
