Valuation Compal Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 2026-10-15			5-day change	1st Jan Change
36.00 ^TWD	-2.70%		-0.28%	+18.42%

Oct. 13	Compal Electronics, Inc. Showcases Next-Generation NVIDIA Accelerated Computing Platforms At OCP Global Summit 2026	CI
Oct. 05	Compal Electronics, Inc. and Quanome Technologies, Inc. Enter into Purchase and Sale Agreement for Purchase of Additional 32 Gpu Server Units for Approximately Usd 18.8 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	156,857	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	18.42%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	173,033	212,779	220,475
Change	-	-28.11%	47.39%	-9.24%	-24.47%	35.12%	22.97%	3.62%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	16.7x	12.8x	10.9x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.16x	1.09x	1.07x
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	0.18x	0.18x	0.17x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	8.77x	8.13x	7.55x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	13.9x	11.7x	10.1x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-8.6x	-7.61x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-11.6%	-13.1%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.339	1.927	1.995
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	3.72%	5.35%	5.54%
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%	68.4%	60.4%
Net sales ¹	1,235,682	1,073,246	946,715	910,253	757,513	943,330	1,156,619	1,315,730
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	19,734	26,166	29,184
EBIT ¹	13,349	9,219	12,048	14,842	10,636	12,406	18,149	21,735
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	16,176	55,922	63,619
Reference price ²	24.20	23.05	39.85	37.65	30.40	36.00	36.00	36.00
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.($)
COMPAL ELECTRONICS, INC.	17.12x	0.19x	8.99x	3.62%	5.01B
DELL TECHNOLOGIES INC.	20.77x	1.76x	13.86x	0.5%	323B
SANDISK CORPORATION	6.46x	3.48x	4.31x	-.--%	205B
SEAGATE TECHNOLOGY HOLDINGS PLC	20.67x	8.29x	14.77x	0.42%	162B
WESTERN DIGITAL CORPORATION	18.62x	6.82x	13.06x	0.16%	136B
HEWLETT PACKARD ENTERPRISE COMPANY	22.34x	2.09x	10.72x	0.9%	83.78B
EVERPURE, INC.	145.13x	9.01x	39.71x	-.--%	47.15B
LENOVO GROUP LIMITED	17.31x	0.42x	7.61x	1.88%	48.05B
NETAPP, INC.	28.53x	5.15x	15.58x	0.95%	43.64B
ASIA VITAL COMPONENTS CO., LTD.	31.88x	5.6x	19.07x	1.32%	40.42B
Average	32.88x	4.28x	14.77x	0.97%	109.5B
Weighted average by Cap.	23.83x	4.23x	12.94x	0.48%