Valuation Compal Electronics, Inc. OTC Markets

Stocks

Real-time Estimate Cboe Europe 11:30:00 2026-08-17 am EDT			5-day change	1st Jan Change
1.000 ^USD	0.00%		0.00%	-

Aug. 14	Compal Electronics to Invest Up to $80 Million to Expand IoT Business; Shares Surge 10%	MT
Aug. 13	Semtech to Sell Cellular Module Business for $62 Million in Cash	MT

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	181,474	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	37.01%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	219,333	225,287	227,301
Change	-	-28.11%	47.39%	-9.24%	-24.47%	71.28%	2.71%	0.89%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	20.7x	15.4x	12.6x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.39x	1.29x	1.24x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.4x	0.4x	0.6x
Capitalization / Revenue	0.09x	0.09x	0.18x	0.18x	0.17x	0.19x	0.16x	0.14x
EV / Revenue	0.14x	0.12x	0.2x	0.19x	0.17x	0.23x	0.2x	0.17x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	11.4x	8.99x	8.14x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	18.2x	12.9x	10.7x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-6.89x	27.5x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-14.5%	3.64%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.133	1.699	1.858
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	2.72%	4.08%	4.46%
EPS ²	2.9	1.66	1.75	2.3	1.37	2.012	2.708	3.302
Distribution rate	69%	60.2%	68.6%	60.9%	80.3%	56.3%	62.7%	56.3%
Net sales ¹	1,235,682	1,073,246	946,715	910,253	757,513	955,419	1,137,509	1,300,395
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	19,264	25,059	27,926
EBIT ¹	13,349	9,219	12,048	14,842	10,636	12,065	17,479	21,185
Net income ¹	12,633	7,288	7,668	10,042	6,030	8,752	12,242	16,340
Net Debt ¹	70,852	26,304	13,165	5,491	-4,402	37,858	43,813	45,826
Reference price ²	24.20	23.05	39.85	37.65	30.40	41.65	41.65	41.65
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	3/16/22	3/16/23	3/1/24	2/27/25	3/10/26	-	-	-

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.($)
QUANTA COMPUTER INC.	12.5x	0.37x	10.69x	5.96%	39.45B
ADVANTECH CO., LTD.	34.42x	5.6x	27.21x	2.02%	18.53B
INVENTEC CORPORATION	18.93x	0.3x	12.68x	3.77%	7.84B
COMPAL ELECTRONICS, INC.	20.59x	0.24x	11.76x	2.55%	5.88B
ACER INCORPORATED	17.85x	0.33x	10.19x	4.09%	3.03B
GETAC HOLDINGS CORPORATION	13.22x	1.43x	7.55x	5.93%	2.27B
Average	19.58x	1.38x	13.35x	4.05%	12.84B
Weighted average by Cap.	19.28x	1.64x	14.84x	4.45%