Delta Electronics, Inc. (2308)

Basic

  • Market Cap

    NT$829.92B

  • EV

    NT$862.86B

  • Shares Out

    2,597.54M

  • Revenue

    NT$406.87B

  • Employees

    —

Margins

  • Gross

    28.61%

  • EBITDA

    15.12%

  • Operating

    10.17%

  • Pre-Tax

    11.6%

  • Net

    7.95%

  • FCF

    8.87%

Returns (5Yr Avg)

  • ROA

    5.37%

  • ROE

    14.61%

  • ROCE

    12.2%

  • ROIC

    10.62%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    NT$362.59

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    NT$156.63

  • Earnings (Dil)

    NT$12.4

  • FCF

    NT$13.85

  • Book Value

    NT$75.93

Growth (CAGR)

  • Rev 3Yr

    14.33%

  • Rev 5Yr

    11.72%

  • Rev 10Yr

    9.07%

  • Dil EPS 3Yr

    11.86%

  • Dil EPS 5Yr

    13.93%

  • Dil EPS 10Yr

    5.79%

  • Rev Fwd 2Yr

    8.78%

  • EBITDA Fwd 2Yr

    9.76%

  • EPS Fwd 2Yr

    10.43%

  • EPS LT Growth Est

    20%

Dividends

  • Yield

    —

  • Payout

    79.06%

  • DPS

    NT$9.84

  • DPS Growth 3Yr

    25.32%

  • DPS Growth 5Yr

    14.5%

  • DPS Growth 10Yr

    6.4%

  • DPS Growth Fwd 2Yr

    -6.57%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

237,017.8

268,131.4

282,605.5

314,670.8

384,443.3

406,866.4

Total Revenues % Chg.

6.0%

13.1%

5.4%

11.3%

22.2%

12.2%

Cost of Goods Sold, Total

173,463.4

193,635.3

195,393.1

224,461.3

273,670.7

290,445.7

Gross Profit

63,554.4

74,496.1

87,212.4

90,209.5

110,772.6

116,420.7

Selling General & Admin Expenses, Total

26,268.2

31,255.5

30,450.8

31,819.6

37,430.2

40,158.6

Provision for Bad Debts

-166.3

-2.7

-144.1

-152.8

133.2

51.1

R&D Expenses

19,257.9

23,887.9

25,479.9

27,202.5

31,770.0

34,847.1

Other Operating Expenses, Total

45,359.9

55,140.7

55,786.6

58,869.2

69,333.5

75,056.9

Operating Income

18,194.5

19,355.5

31,425.8

31,340.2

41,439.1

41,363.8

Interest Expense, Total

-545.8

-731.7

-375.8

-295.2

-571.4

-1,046.9

Interest And Investment Income

1,033.1

1,168.8

734.3

725.2

901.2

1,907.1

Net Interest Expenses

487.3

437.1

358.5

430.1

329.8

860.2

Income (Loss) On Equity Invest.

944.0

141.9

-59.6

-0.3

31.1

10.0

Currency Exchange Gains (Loss)

534.5

454.7

399.1

1,203.4

583.8

583.8

Other Non Operating Income (Expenses)

2,365.8

2,729.6

3,116.4

3,121.9

3,672.6

4,375.1

EBT, Excl. Unusual Items

22,526.1

23,118.7

35,240.2

36,095.3

46,056.4

47,192.9

Impairment of Goodwill

—

—

-801.7

—

-417.2

-417.2

Gain (Loss) On Sale Of Investments

—

6,001.9

-95.7

90.1

—

—

Gain (Loss) On Sale Of Assets

274.9

-56.4

-67.5

-63.5

426.0

426.0

Asset Writedown

—

90.2

—

-164.9

—

—

Other Unusual Items

—

—

—

-329.5

—

—

EBT, Incl. Unusual Items

22,801.0

29,154.4

34,275.3

35,627.5

46,065.3

47,201.8

Income Tax Expense

4,152.4

5,226.7

6,890.9

7,128.3

9,074.6

9,581.1

Earnings From Continuing Operations

18,648.6

23,927.8

27,384.3

28,499.2

36,990.7

37,620.7

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-455.5

-810.0

-1,899.1

-1,702.9

-4,325.0

-5,290.9

Net Income

18,193.1

23,117.8

25,485.2

26,796.3

32,665.7

32,329.8

Net Income to Common Incl Extra Items

18,193.1

23,117.8

25,485.2

26,796.3

32,665.7

32,329.8

Net Income to Common Excl. Extra Items

18,193.1

23,117.8

25,485.2

26,796.3

32,665.7

32,329.8

Total Shares Outstanding

2,597.5

2,597.5

2,597.5

2,597.5

2,597.5

2,600.7

Weighted Avg. Shares Outstanding

2,597.5

2,597.5

2,597.5

2,597.5

2,597.5

2,597.7

Weighted Avg. Shares Outstanding Dil

2,613.5

2,611.4

2,609.3

2,608.0

2,609.9

2,608.0

EPS

7.0

8.9

9.8

10.3

12.6

12.4

EPS Diluted

7.0

8.9

9.8

10.3

12.5

12.4

EBITDA

29,337.4

32,715.6

46,655.6

47,881.3

59,692.9

61,537.0