Valuation Compal Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 27/10/2026			5-day change	1st Jan Change
37.60 ^TWD	+0.80%		+3.72%	+23.68%

12:48am	Compal Electronics, Inc. And ARC Cloud Sign Memorandum Of Understanding To Advance Strategic Collaboration In Large-Scale AI Computing Infrastructure	CI
10-21	Verda And Compal Electronics Expand Global AI Infrastructure Collaboration At GTC Berlin 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	105,443	100,432	173,632	164,046	132,457	163,828	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	23.68%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	180,004	219,750	227,447
Change	-	-28.11%	47.39%	-9.24%	-24.47%	40.57%	22.08%	3.5%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	17.4x	13.3x	11.4x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.21x	1.14x	1.12x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.3x	0.4x	0.7x
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	0.19x	0.19x	0.17x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	9.12x	8.4x	7.79x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	14.5x	12.1x	10.5x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-8.94x	-7.86x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-11.2%	-12.7%	-
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%	3.56%	5.13%	5.31%
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	1,235,682	1,073,246	946,715	910,253	757,513	943,330	1,156,619	1,315,730
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	37.60	37.60	37.60
Nbr of stocks (in thousands)	4,357,130	4,357,130	4,357,130	4,357,130	4,357,130	4,357,130	-	-
Announcement Date	16/3/22	16/3/23	1/3/24	27/2/25	10/3/26	-	-	-

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.	17.26x	0.19x	9.06x	3.59%	4.99B
DELL TECHNOLOGIES INC.	19.1x	1.62x	12.81x	0.54%	297B
SANDISK CORPORATION	5.78x	3.04x	3.77x	-.--%	184B
SEAGATE TECHNOLOGY HOLDINGS PLC	18.44x	7.41x	13.51x	0.46%	146B
WESTERN DIGITAL CORPORATION	14.74x	6.08x	10.8x	0.18%	133B
HEWLETT PACKARD ENTERPRISE COMPANY	20.79x	1.97x	10.08x	0.97%	77.95B
NETAPP, INC.	28.62x	5.14x	15.57x	0.95%	43.62B
EVERPURE, INC.	134.71x	8.34x	36.76x	-.--%	43.76B
QUANTA COMPUTER INC.	12.01x	0.36x	10.29x	5.91%	38.08B
ASIA VITAL COMPONENTS CO., LTD.	30.26x	5.31x	18.12x	1.39%	37.88B
Average	30.17x	3.95x	14.08x	1.4%	100.69B
Weighted average by Cap.	21.70x	3.87x	12.03x	0.66%