Valuation Delta Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 01/10/2026			5-day change	1st Jan Change
1,905.00 ^TWD	+0.79%		-0.26%	+97.82%

09-30	Delta Electronics and Nvidia Corporation Advance Next-Generation Autonomous Driving Built on NVIDIA Hyperion	CI
09-29	EVgo Previews Next-Generation 750kW Charging System	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	714,324	744,196	814,330	1,118,242	2,501,434	4,948,320	-	-
Change	-	4.18%	9.42%	37.32%	123.69%	97.82%	-	-
Enterprise Value (EV) ¹	711,695	729,063	784,169	1,061,228	2,424,290	4,846,240	4,801,408	4,744,865
Change	-	2.44%	7.56%	35.33%	128.44%	99.9%	-0.93%	-1.18%
P/E	26.8x	22.9x	24.4x	31.7x	41.7x	46.5x	29.6x	20.2x
PBR	4.61x	3.98x	4.09x	4.86x	9.33x	14.3x	10.7x	7.87x
PEG	-	1x	8.98x	5.82x	0.6x	0.6x	0.5x	0.4x
Capitalization / Revenue	2.27x	1.94x	2.03x	2.66x	4.51x	6.37x	4.52x	3.24x
EV / Revenue	2.26x	1.9x	1.95x	2.52x	4.37x	6.24x	4.38x	3.1x
EV / EBITDA	14.7x	12.1x	12.5x	14.6x	21.7x	27.9x	17.9x	11.8x
EV / EBIT	22.7x	17.6x	19.1x	22.3x	28.9x	34.5x	21x	13.3x
EV / FCF	134x	29.5x	18.1x	26.9x	46.2x	130x	74x	26.2x
FCF Yield	0.74%	3.39%	5.52%	3.72%	2.17%	0.77%	1.35%	3.81%
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%	1.06%	1.78%	2.85%
EPS ²	10.27	12.52	12.86	13.56	23.08	40.98	64.42	94.11
Distribution rate	53.6%	78.6%	50%	51.6%	50.3%	49.5%	52.8%	57.7%
Net sales ¹	314,671	384,443	401,227	421,148	554,885	777,026	1,095,603	1,528,349
EBITDA ¹	48,516	60,375	62,540	72,668	111,771	173,669	268,006	400,709
EBIT ¹	31,365	41,439	40,950	47,652	83,932	140,533	229,010	356,594
Net income ¹	26,796	32,666	33,393	35,229	60,108	106,526	168,734	243,278
Net Debt ¹	-2,630	-15,133	-30,161	-57,015	-77,144	-102,080	-146,912	-203,455
Reference price ²	275.00	286.50	313.50	430.50	963.00	1,905.00	1,905.00	1,905.00
Nbr of stocks (in thousands)	2,597,543	2,597,543	2,597,543	2,597,543	2,597,543	2,597,543	-	-
Announcement Date	25/2/22	23/2/23	1/3/24	26/2/25	26/2/26	-	-	-

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.($)
DELTA ELECTRONICS, INC.	46.49x	6.24x	27.91x	1.06%	155B
SIEMENS AG	24.99x	2.98x	16.25x	2.06%	235B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.74x	7.85x	3.64%	203B
SCHNEIDER ELECTRIC SE	30.75x	3.94x	18.19x	1.59%	185B
EATON CORPORATION PLC	38.9x	5.74x	24.1x	1.01%	170B
TRANE TECHNOLOGIES PLC	30.36x	4.36x	21.38x	0.89%	101B
DELTA ELECTRONICS (THAILAND)	94.48x	11.71x	66.87x	0.33%	97.45B
VERTIV HOLDINGS CO.	40.73x	6.69x	26.87x	0.1%	94.75B
JOHNSON CONTROLS INTERNATIONAL PLC	31.71x	3.94x	21.16x	1.06%	91.93B
EMERSON ELECTRIC CO.	32.48x	5.23x	18.22x	1.39%	88.45B
Average	38.50x	5.26x	24.88x	1.31%	142.2B
Weighted average by Cap.	35.27x	4.76x	22.49x	1.55%