Valuation Compal Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 2026-09-02			5-day change	1st Jan Change
39.70 ^TWD	-0.50%		-3.05%	+30.59%

Sep. 01	HUMAIN And Compal Electronics Collaborate To Drive Cloud-To-Edge AI Expansion, Showcasing Partnership At LEAP 2026	CI
Aug. 14	Compal Electronics, Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	168,839	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	27.47%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	183,371	219,502	233,167
Change	-	-28.11%	47.39%	-9.24%	-24.47%	43.2%	19.7%	6.23%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	19.3x	14.3x	11.7x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.29x	1.2x	1.15x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.4x	0.4x	0.5x
Capitalization / Revenue	0.09x	0.09x	0.18x	0.18x	0.17x	0.18x	0.15x	0.13x
EV / Revenue	0.14x	0.12x	0.2x	0.19x	0.17x	0.19x	0.19x	0.18x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	9.36x	8.65x	7.97x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	14.9x	12.5x	10.7x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-9.87x	-9.48x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-10.1%	-10.6%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.275	1.717	1.894
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	3.29%	4.43%	4.89%
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%	63.4%	63.4%	57.4%
Net sales ¹	1,235,682	1,073,246	946,715	910,253	757,513	958,714	1,147,030	1,318,263
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	19,592	25,382	29,249
EBIT ¹	13,349	9,219	12,048	14,842	10,636	12,346	17,592	21,776
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	14,532	50,663	64,328
Reference price ²	24.20	23.05	39.85	37.65	30.40	38.75	38.75	38.75
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.($)
COMPAL ELECTRONICS, INC.	19.73x	0.2x	9.57x	3.21%	5.45B
QUANTA COMPUTER INC.	12.75x	0.38x	10.95x	5.79%	40.89B
ADVANTECH CO., LTD.	34.87x	5.68x	27.58x	2%	18.92B
INVENTEC CORPORATION	18.03x	0.29x	12.72x	3.93%	7.52B
ACER INCORPORATED	17.76x	0.33x	10.15x	4.11%	3.04B
GETAC HOLDINGS CORPORATION	12.68x	1.38x	7.21x	6.24%	2.28B
Average	19.31x	1.38x	13.03x	4.21%	13.02B
Weighted average by Cap.	19.30x	1.67x	14.91x	4.46%