Valuation Compal Electronics, Inc.

Stocks

End-of-day quote Taiwan S.E. 04/11/2026			5-day change	1st Jan Change
33.25 ^TWD	-0.89%		-11.57%	+9.38%

11-03	Compal Electronics, Inc. and Verda Expands Global AI Infrastructure Collaboration	CI
10-27	Compal Electronics, Inc. And ARC Cloud Sign Memorandum Of Understanding To Advance Strategic Collaboration In Large-Scale AI Computing Infrastructure	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	144,875	-	-
Change	-	-4.75%	72.89%	-5.52%	-19.26%	9.37%	-	-
Enterprise Value (EV) ¹	176,295	126,736	186,797	169,537	128,055	161,190	200,263	208,601
Change	-	-28.11%	47.39%	-9.24%	-24.47%	25.88%	24.24%	4.16%
P/E	8.34x	13.9x	22.8x	16.4x	22.2x	15.4x	11.8x	10.1x
PBR	0.95x	0.86x	1.47x	1.17x	1x	1.07x	1.01x	0.99x
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	0.15x	0.13x	0.11x
EV / Revenue	0.14x	0.12x	0.2x	0.19x	0.17x	0.17x	0.17x	0.16x
EV / EBITDA	8.71x	7.56x	9.38x	7.47x	7.2x	8.19x	7.65x	7.16x
EV / EBIT	13.2x	13.7x	15.5x	11.4x	12x	13x	11x	9.61x
EV / FCF	-4.96x	2.49x	8.3x	9.34x	5.92x	-8.01x	-7.17x	-
FCF Yield	-20.2%	40.2%	12%	10.7%	16.9%	-12.5%	-14%	-
Dividend per Share ²	2	1	1.2	1.4	1.1	1.333	1.929	1.993
Rate of return	8.26%	4.34%	3.01%	3.72%	3.62%	4.01%	5.8%	5.99%
EPS ²	2.9	1.66	1.75	2.3	1.37	2.16	2.818	3.298
Distribution rate	69%	60.2%	68.6%	60.9%	80.3%	61.7%	68.4%	60.4%
Net sales ¹	1,235,682	1,073,246	946,715	910,253	757,513	943,684	1,155,480	1,313,799
EBITDA ¹	20,252	16,763	19,922	22,710	17,782	19,688	26,179	29,139
EBIT ¹	13,349	9,219	12,048	14,842	10,636	12,364	18,159	21,702
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	16,316	55,388	63,726
Reference price ²	24.20	23.05	39.85	37.65	30.40	33.25	33.25	33.25
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	16/03/22	16/03/23	01/03/24	27/02/25	10/03/26	-	-	-

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.	15.54x	0.17x	8.25x	3.97%	4.45B
DELL TECHNOLOGIES INC.	16.91x	1.43x	11.28x	0.62%	260B
SANDISK CORPORATION	4.86x	2.83x	3.5x	-.--%	160B
SEAGATE TECHNOLOGY HOLDINGS PLC	15.31x	6.64x	11.85x	0.5%	139B
WESTERN DIGITAL CORPORATION	14.28x	5.92x	10.57x	0.19%	130B
HEWLETT PACKARD ENTERPRISE COMPANY	19.02x	1.8x	9.24x	1.06%	70.49B
EVERPURE, INC.	120.68x	7.44x	32.79x	-.--%	39.2B
QUANTA COMPUTER INC.	11.62x	0.35x	10x	6.11%	36.59B
ASIA VITAL COMPONENTS CO., LTD.	28.24x	4.94x	16.85x	1.49%	35.11B
NETAPP, INC.	24.58x	4.39x	13.24x	1.1%	37.47B
Average	27.10x	3.59x	12.76x	1.5%	91.25B
Weighted average by Cap.	19.33x	3.60x	10.89x	0.73%