Valuation Compal Electronics, Inc. London S.E.

Stocks

Delayed London S.E. 01:35:04 02/10/26 am AEST			5-day change	1st Jan Change
3.100 ^USD	0.00%		0.00%	-

30/09	Compalelectronics, Inc. Showcases Its Next-Generation Ai Factory Infrastructure At Ocp Global Summit 2026	CI
22/09	Quanome Technologies, Inc. And Compal Electronics, Inc. Enter Into Purchase And Sale Agreement For Purchase Of 32 GPU Server Units For USD 18.8 Million	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	159,689	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	20.56%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	175,865	215,611	223,307
Change	-	-28.11%	47.39%	-9.24%	-24.47%	37.34%	22.6%	3.57%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	17x	13x	11.1x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.18x	1.11x	1.09x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.3x	0.4x	0.6x
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	8.91x	8.24x	7.65x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	14.2x	11.9x	10.3x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-8.74x	-7.72x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-11.4%	-13%	-
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%	3.65%	5.26%	5.44%
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	36.65	36.65	36.65
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.($)
DELL TECHNOLOGIES INC.	22.15x	1.87x	14.74x	0.47%	344B
SANDISK CORPORATION	8.22x	4.63x	5.77x	-.--%	262B
SEAGATE TECHNOLOGY HOLDINGS PLC	27.54x	11.18x	19.81x	0.31%	215B
WESTERN DIGITAL CORPORATION	23.75x	8.47x	16.37x	0.13%	167B
HEWLETT PACKARD ENTERPRISE COMPANY	22.86x	2.14x	10.94x	0.88%	85.73B
LENOVO GROUP LIMITED	18.76x	0.48x	8.73x	1.7%	54.61B
EVERPURE, INC.	138.36x	8.53x	37.57x	-.--%	44.7B
ASIA VITAL COMPONENTS CO., LTD.	33.75x	5.95x	20.24x	1.24%	43.11B
NETAPP, INC.	27.61x	4.98x	15.06x	0.98%	42.24B
Average	35.89x	5.36x	16.58x	0.63%	139.82B
Weighted average by Cap.	25.00x	5.35x	14.45x	0.41%