Valuation Delta Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 16/10/2026			5-day change	1st Jan Change
1,635.00 ^TWD	+0.31%		-16.79%	+69.78%

16/10	Delta Electronics Chair Warns of 19 GW Power Shortfall for US AI Data Centers by 2028	MT
14/10	Delta Unveils Microgrid Solutions And Newly Launched SST-Based DC Power System For The AI Era At Energy Taiwan 2026	CI

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	42,46,983	-	-
Change	-	4.18%	9.42%	37.32%	123.69%	69.78%	-	-
Enterprise Value (EV) ¹	7,11,695	7,29,063	7,84,169	10,61,228	24,24,290	41,44,904	41,16,715	40,73,222
Change	-	2.44%	7.56%	35.33%	128.44%	70.97%	-0.68%	-1.06%
P/E	26.8x	22.9x	24.4x	31.7x	41.7x	40x	25.3x	17.4x
PBR	4.61x	3.98x	4.09x	4.86x	9.33x	12.2x	9.19x	6.76x
PEG	-	1x	8.98x	5.82x	0.6x	0.5x	0.4x	0.4x
Capitalization / Revenue	2.27x	1.94x	2.03x	2.66x	4.51x	5.47x	3.87x	2.79x
EV / Revenue	2.26x	1.9x	1.95x	2.52x	4.37x	5.34x	3.75x	2.68x
EV / EBITDA	14.7x	12.1x	12.5x	14.6x	21.7x	23.9x	15.4x	10.1x
EV / EBIT	22.7x	17.6x	19.1x	22.3x	28.9x	29.5x	18x	11.5x
EV / FCF	134x	29.5x	18.1x	26.9x	46.2x	112x	63.4x	22.5x
FCF Yield	0.74%	3.39%	5.52%	3.72%	2.17%	0.9%	1.58%	4.44%
Dividend per Share ²	5.5	9.84	6.43	7	11.6	20.28	33.99	54.29
Rate of return	2%	3.43%	2.05%	1.63%	1.2%	1.24%	2.08%	3.32%
EPS ²	10.27	12.52	12.86	13.56	23.08	40.85	64.54	93.89
Distribution rate	53.6%	78.6%	50%	51.6%	50.3%	49.7%	52.7%	57.8%
Net sales ¹	3,14,671	3,84,443	4,01,227	4,21,148	5,54,885	7,76,572	10,98,818	15,20,140
EBITDA ¹	48,516	60,375	62,540	72,668	1,11,771	1,73,390	2,67,901	4,01,903
EBIT ¹	31,365	41,439	40,950	47,652	83,932	1,40,300	2,29,012	3,53,816
Net income ¹	26,796	32,666	33,393	35,229	60,108	1,06,406	1,69,125	2,42,114
Net Debt ¹	-2,630	-15,133	-30,161	-57,015	-77,144	-1,02,080	-1,30,268	-1,73,761
Reference price ²	275.00	286.50	313.50	430.50	963.00	1,635.00	1,635.00	1,635.00
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

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.	40.03x	5.34x	23.91x	1.24%	13TCr
SIEMENS AG	24.98x	2.96x	16.12x	2.06%	23TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.45x	1.64x	7.38x	3.8%	19TCr
SCHNEIDER ELECTRIC SE	26.41x	3.46x	15.81x	1.84%	16TCr
EATON CORPORATION PLC	34.77x	5.17x	21.71x	1.13%	15TCr
TRANE TECHNOLOGIES PLC	30.28x	4.36x	21.36x	0.89%	10TCr
DELTA ELECTRONICS (THAILAND)	90.17x	11.16x	63.8x	0.35%	9.37TCr
EMERSON ELECTRIC CO.	33.08x	5.32x	18.51x	1.37%	9.01TCr
JOHNSON CONTROLS INTERNATIONAL PLC	30.4x	3.79x	20.37x	1.12%	8.81TCr
VERTIV HOLDINGS CO.	34.68x	5.61x	22.55x	0.12%	7.95TCr
Average	35.82x	4.88x	23.15x	1.39%	13.23TCr
Weighted average by Cap.	32.59x	4.38x	20.82x	1.66%