Valuation Compal Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 2026-09-23			5-day change	1st Jan Change
36.80 ^TWD	-0.67%		-0.41%	+21.05%

Sep. 21	Quanome Technologies, Inc. And Compal Electronics, Inc. Enter Into Purchase And Sale Agreement For Purchase Of 32 GPU Server Units For USD 18.8 Million	CI
Sep. 17	Compal Electronics, Inc. agreed to acquire remaining 57.40% stake in Compal Broadband Networks, Inc. for approximately TWD 730 million.	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	160,342	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	21.05%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	176,955	216,350	224,671
Change	-	-28.11%	47.39%	-9.24%	-24.47%	38.19%	22.26%	3.85%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	17x	13.1x	11.1x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.18x	1.12x	1.09x
PEG	-	-0.3x	4.21x	0.5x	-0.5x	0.3x	0.4x	0.6x
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	8.93x	8.26x	7.68x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	14.2x	11.9x	10.3x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-8.79x	-7.74x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-11.4%	-12.9%	-
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%	3.67%	5.24%	5.43%
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	36.80	36.80	36.80
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	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.	17.15x	0.19x	8.98x	3.64%	5.1B
QUANTA COMPUTER INC.	12.94x	0.38x	11.02x	5.58%	41.61B
ADVANTECH CO., LTD.	35.92x	5.79x	28.31x	1.97%	19.27B
INVENTEC CORPORATION	16.57x	0.27x	11.87x	4.28%	6.93B
ACER INCORPORATED	17.35x	0.33x	9.93x	4.2%	2.98B
GETAC HOLDINGS CORPORATION	12.96x	1.42x	7.4x	6.11%	2.34B
Average	18.81x	1.40x	12.92x	4.3%	13.04B
Weighted average by Cap.	19.37x	1.72x	15.07x	4.41%