Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 2026-09-02			5-day change	1st Jan Change
9.400 ^THB	+3.30%		+5.62%	+107.96%

08-14	Cal-Comp Electronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-14	Cal-Comp Electronics Public Company Limited Declares Interim Dividend for the First Half of Year Ending June 30, 2026, Payable on September 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,736	105,545	47,234	98,230	-	-
Change	-	385.58%	-55.25%	107.96%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	112,650	110,502	106,691
Change	-	443.88%	-48.78%	86.04%	-1.91%	-3.45%
P/E	12.2x	40.4x	22.6x	33.6x	28.3x	24.7x
PBR	-	-	1.91x	3.76x	3.69x	3.48x
PEG	-	0.9x	-1.1x	0.8x	1.5x	1.7x
Capitalization / Revenue	-	0.71x	0.39x	0.71x	0.63x	0.56x
EV / Revenue	-	0.8x	0.5x	0.82x	0.71x	0.61x
EV / EBITDA	-	20.1x	12.4x	18.2x	15.7x	13.7x
EV / EBIT	-	35x	21.7x	29.6x	25x	21.4x
EV / FCF	-	14.3x	126x	22.9x	28.1x	35.5x
FCF Yield	-	6.98%	0.79%	4.37%	3.56%	2.81%
Dividend per Share ²	-	0.2	0.23	0.22	0.242	0.2433
Rate of return	-	1.98%	5.09%	2.34%	2.57%	2.59%
EPS ²	0.17	0.25	0.2	0.28	0.332	0.38
Distribution rate	-	80%	115%	78.6%	72.9%	64%
Net sales ¹	-	147,733	120,220	137,937	155,825	175,537
EBITDA ¹	-	5,873	4,871	6,173	7,024	7,805
EBIT ¹	-	3,373	2,788	3,808	4,426	4,996
Net income ¹	1,116	2,603	2,044	2,936	3,621	4,189
Net Debt ¹	-	12,674	13,318	14,420	12,272	8,461
Reference price ²	2.080	10.100	4.520	9.400	9.400	9.400
Nbr of stocks (in thousands)	10,450,003	10,450,003	10,450,003	10,450,003	-	-
Announcement Date	2/27/24	2/27/25	2/26/26	-	-	-

¹THB in Million²THB

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.($)
CAL-COMP ELECTRONICS (THAILAND)	33.57x	0.82x	18.25x	2.34%	2.96B
DELL TECHNOLOGIES INC.	20.17x	1.74x	13.82x	0.51%	318B
SEAGATE TECHNOLOGY HOLDINGS PLC	23.55x	9.49x	17.09x	0.37%	183B
HEWLETT PACKARD ENTERPRISE COMPANY	23.15x	1.84x	9.54x	1.09%	68.63B
LENOVO GROUP LIMITED	16.63x	0.43x	7.68x	1.92%	48.4B
KING SLIDE WORKS CO., LTD.	39.92x	24.49x	30.33x	1.11%	41.6B
ASIA VITAL COMPONENTS CO., LTD.	32.83x	5.63x	19.51x	1.3%	40.91B
HP INC.	12.89x	0.57x	6.93x	3.75%	28.85B
ASUSTEK COMPUTER INC.	13.07x	0.68x	10.24x	5.14%	23.62B
LITE-ON TECHNOLOGY CORPORATION	29.32x	3.03x	19.54x	2.51%	22.5B
Average	24.51x	4.87x	15.29x	2.01%	77.88B
Weighted average by Cap.	22.56x	4.87x	14.83x	1.02%