Valuation Compal Electronics, Inc. London S.E.

Stocks

Market Closed - London S.E. 11:35:24 2026-08-14 am EDT			5-day change	1st Jan Change
3.100 ^USD	0.00%		0.00%	-

12:38am	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	188,228	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	42.11%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	186,936	200,107	230,954
Change	-	-28.11%	47.39%	-9.24%	-24.47%	45.98%	7.05%	15.42%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	20.7x	17.6x	15.1x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.49x	1.37x	1.27x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.4x	1x	0.9x
Capitalization / Revenue	0.09x	0.09x	0.18x	0.18x	0.17x	0.21x	0.18x	0.16x
EV / Revenue	0.14x	0.12x	0.2x	0.19x	0.17x	0.21x	0.19x	0.2x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	9.26x	8.77x	9.18x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	14.2x	12.7x	12.8x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-7.26x	18.9x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-13.8%	5.3%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.353	1.573	1.774
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	3.13%	3.64%	4.11%
EPS ²	2.9	1.66	1.75	2.3	1.37	2.083	2.448	2.865
Distribution rate	69%	60.2%	68.6%	60.9%	80.3%	65%	64.3%	61.9%
Net sales ¹	1,235,682	1,073,246	946,715	910,253	757,513	911,791	1,039,398	1,148,180
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	20,190	22,810	25,154
EBIT ¹	13,349	9,219	12,048	14,842	10,636	13,128	15,722	18,057
Net income ¹	12,633	7,288	7,668	10,042	6,030	8,890	10,429	12,383
Net Debt ¹	70,852	26,304	13,165	5,491	-4,402	-1,292	11,879	42,726
Reference price ²	24.20	23.05	39.85	37.65	30.40	43.20	43.20	43.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
QUANTA COMPUTER INC.	12.91x	0.37x	10.85x	5.58%	39B
ADVANTECH CO., LTD.	35.17x	5.73x	27.82x	1.98%	18.87B
INVENTEC CORPORATION	18.63x	0.3x	12.52x	3.83%	7.68B
COMPAL ELECTRONICS, INC.	19.46x	0.19x	8.55x	3.18%	5.33B
ACER INCORPORATED	17.43x	0.25x	7.49x	4.18%	2.95B
GETAC HOLDINGS CORPORATION	12.99x	1.4x	7.4x	6.03%	2.23B
Average	19.43x	1.37x	12.44x	4.13%	12.68B
Weighted average by Cap.	19.65x	1.71x	14.84x	4.3%