Valuation Compal Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
36.35 ^TWD	+0.55%		-12.20%	+19.57%

06-05	SYLUX Showcases AI Infrared Perception System At COMPUTEX	CI
06-04	Compal Integrates Quantum Technology and Ai - Partnering with Top Universities and Pharmaceutical Firms to Build A Biotech Ai Platform	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	158,382	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	19.57%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	164,522	172,800	190,710
Change	-	-28.11%	47.39%	-9.24%	-24.47%	28.48%	5.03%	10.36%
P/E Ratio	8.34x	13.9x	22.8x	16.4x	22.2x	17.8x	15.2x	13x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.19x	1.15x	1.07x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.4x	0.9x	0.7x
Capitalization / Revenue	0.09x	0.09x	0.18x	0.18x	0.17x	0.18x	0.16x	0.15x
EV / Revenue	0.14x	0.12x	0.2x	0.19x	0.17x	0.18x	0.17x	0.18x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	8.08x	7.74x	7.8x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	12.3x	11.1x	10.7x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-6.39x	16.3x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-15.7%	6.14%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.387	1.545	1.746
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	3.82%	4.25%	4.8%
EPS ²	2.9	1.66	1.75	2.3	1.37	2.039	2.389	2.806
Distribution rate	69%	60.2%	68.6%	60.9%	80.3%	68%	64.7%	62.2%
Net sales ¹	1,235,682	1,073,246	946,715	910,253	757,513	899,984	1,003,051	1,085,510
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	20,368	22,317	24,454
EBIT ¹	13,349	9,219	12,048	14,842	10,636	13,339	15,585	17,906
Net income ¹	12,633	7,288	7,668	10,042	6,030	9,002	10,382	12,383
Net Debt ¹	70,852	26,304	13,165	5,491	-4,402	6,141	14,418	32,328
Reference price ²	24.20	23.05	39.85	37.65	30.40	36.35	36.35	36.35
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.	17.82x	0.18x	8.08x	3.82%	5.01B
QUANTA COMPUTER INC.	15.73x	0.45x	12.94x	4.59%	45.35B
ADVANTECH CO., LTD.	30.36x	4.66x	23.98x	2.48%	12.99B
INVENTEC CORPORATION	22.55x	0.35x	13.76x	3.53%	7.51B
ACER INCORPORATED	22.11x	0.36x	12.85x	3.91%	3.49B
GETAC HOLDINGS CORPORATION	12.02x	1.3x	6.78x	6.55%	2.08B
Average	20.10x	1.22x	13.06x	4.15%	12.74B
Weighted average by Cap.	19.21x	1.15x	14.41x	4.1%