Valuation Compal Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 11/09/2026			5-day change	1st Jan Change
37.80 ^TWD	-2.20%		-9.13%	+24.34%

07/09	Cathay Securities Starts Compal Electronics at Buy with NT$54 Price Target	MT
01/09	HUMAIN And Compal Electronics Collaborate To Drive Cloud-To-Edge AI Expansion, Showcasing Partnership At LEAP 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	164,699	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	24.34%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	181,313	220,707	229,028
Change	-	-28.11%	47.39%	-9.24%	-24.47%	41.59%	21.73%	3.77%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	17.5x	13.4x	11.4x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.22x	1.15x	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	9.15x	8.43x	7.83x
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	-9.01x	-7.9x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-11.1%	-12.7%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.35	1.929	1.999
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	3.57%	5.1%	5.29%
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%	62.5%	68.4%	60.5%
Net sales ¹	1,235,682	1,073,246	946,715	910,253	757,513	945,069	1,158,080	1,318,263
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	19,819	26,196	29,249
EBIT ¹	13,349	9,219	12,048	14,842	10,636	12,482	18,170	21,776
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	16,613	56,008	64,328
Reference price ²	24.20	23.05	39.85	37.65	30.40	37.80	37.80	37.80
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.	17.49x	0.19x	9.15x	3.57%	5.21B
QUANTA COMPUTER INC.	12.73x	0.38x	10.94x	5.65%	41.01B
ADVANTECH CO., LTD.	34.61x	5.58x	27.25x	2.05%	18.5B
INVENTEC CORPORATION	16.79x	0.28x	12x	4.22%	7.03B
ACER INCORPORATED	17.18x	0.32x	9.85x	4.24%	2.96B
GETAC HOLDINGS CORPORATION	12.63x	1.38x	7.17x	6.27%	2.28B
Average	18.57x	1.35x	12.72x	4.33%	12.83B
Weighted average by Cap.	18.85x	1.63x	14.68x	4.48%