|
End-of-day quote
Taiwan S.E.
04/09/2026
|
5-day change | 1st Jan Change | ||
| 1,825.00 TWD | +3.69% |
|
+3.11% | +89.51% |
| 03/09 | Delta Electronics Warns of Potential Quality Issue in Certain Power Supply Products | MT |
| 02/09 | Not just Nvidia: these power and cooling firms are riding the trillion-dollar data centre boom | RE |
Company Valuation: Delta Electronics, Inc.
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 | 4,727,529 | - | - |
| Change | - | 4.18% | 9.42% | 37.32% | 123.69% | 88.99% | - | - |
| Enterprise Value (EV) 1 | 711,695 | 729,063 | 784,169 | 1,061,228 | 2,424,290 | 4,630,834 | 4,592,337 | 4,524,074 |
| Change | - | 2.44% | 7.56% | 35.33% | 128.44% | 91.02% | -0.83% | -1.49% |
| P/E | 26.8x | 22.9x | 24.4x | 31.7x | 41.7x | 44.4x | 28.4x | 19.6x |
| PBR | 4.61x | 3.98x | 4.09x | 4.86x | 9.33x | 13.5x | 10.3x | 7.61x |
| 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 | 6.07x | 4.32x | 3.12x |
| EV / Revenue | 2.26x | 1.9x | 1.95x | 2.52x | 4.37x | 5.95x | 4.19x | 2.99x |
| EV / EBITDA | 14.7x | 12.1x | 12.5x | 14.6x | 21.7x | 26.5x | 17.1x | 11.4x |
| EV / EBIT | 22.7x | 17.6x | 19.1x | 22.3x | 28.9x | 32.7x | 20.1x | 12.8x |
| EV / FCF | 134x | 29.5x | 18.1x | 26.9x | 46.2x | 161x | 68.3x | 25x |
| FCF Yield | 0.74% | 3.39% | 5.52% | 3.72% | 2.17% | 0.62% | 1.47% | 4% |
| Dividend per Share 2 | 5.5 | 9.84 | 6.43 | 7 | 11.6 | 20.41 | 34.03 | 54.29 |
| Rate of return | 2% | 3.43% | 2.05% | 1.63% | 1.2% | 1.12% | 1.86% | 2.97% |
| EPS 2 | 10.27 | 12.52 | 12.86 | 13.56 | 23.08 | 41.08 | 64.37 | 92.99 |
| Distribution rate | 53.6% | 78.6% | 50% | 51.6% | 50.3% | 49.7% | 52.9% | 58.4% |
| Net sales 1 | 314,671 | 384,443 | 401,227 | 421,148 | 554,885 | 778,367 | 1,094,733 | 1,514,159 |
| EBITDA 1 | 48,516 | 60,375 | 62,540 | 72,668 | 111,771 | 174,525 | 267,803 | 396,911 |
| EBIT 1 | 31,365 | 41,439 | 40,950 | 47,652 | 83,932 | 141,608 | 228,804 | 352,831 |
| Net income 1 | 26,796 | 32,666 | 33,393 | 35,229 | 60,108 | 106,834 | 168,558 | 239,516 |
| Net Debt 1 | -2,630 | -15,133 | -30,161 | -57,015 | -77,144 | -96,695 | -135,192 | -203,455 |
| Reference price 2 | 275.00 | 286.50 | 313.50 | 430.50 | 963.00 | 1,825.00 | 1,825.00 | 1,825.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 42.85x | 5.75x | 25.64x | 1.16% | 144B | |
| 25.16x | 2.97x | 16.19x | 2.08% | 242B | |
| 16.86x | 2.18x | 9.79x | 3.04% | 244B | |
| 30.36x | 3.9x | 17.98x | 1.61% | 188B | |
| 35.27x | 5.25x | 22.37x | 1.08% | 154B | |
| 44.5x | 7.32x | 29.43x | 0.09% | 103B | |
| 86.48x | 10.88x | 61.77x | 0.37% | 92.06B | |
| 30.74x | 4.99x | 17.34x | 1.47% | 83.79B | |
| 31.94x | 6.83x | 21.5x | 0.58% | 53.69B | |
| 28.04x | 5x | 19x | 1.44% | 52.7B | |
| Average | 37.22x | 5.51x | 24.10x | 1.29% | 135.7B | |
| Weighted average by Cap. | 33.77x | 4.74x | 21.49x | 1.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2308 Stock
- Valuation Delta Electronics, Inc.
Select your edition
All financial news and data tailored to specific country editions
