Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 2026-10-14			5-day change	1st Jan Change
10.30 ^THB	+4.57%		+9.57%	+127.88%

09-09	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended August 2026	CI
08-14	Cal-Comp Electronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	107,635	-	-
Change	-	385.58%	-55.25%	127.88%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	119,945	119,000	116,397
Change	-	443.88%	-48.78%	98.09%	-0.79%	-2.19%
P/E	12.2x	40.4x	22.6x	34.7x	31x	26.6x
PBR	-	-	1.91x	4.1x	4.04x	3.81x
PEG	-	0.9x	-1.1x	0.7x	2.6x	1.6x
Capitalization / Revenue	-	0.71x	0.39x	0.75x	0.69x	0.61x
EV / Revenue	-	0.8x	0.5x	0.84x	0.76x	0.66x
EV / EBITDA	-	20.1x	12.4x	19.4x	17.3x	15.3x
EV / EBIT	-	35x	21.7x	30.7x	26.6x	23.2x
EV / FCF	-	14.3x	126x	23.9x	28x	32.1x
FCF Yield	-	6.98%	0.79%	4.19%	3.57%	3.12%
Dividend per Share ²	-	0.2	0.23	0.215	0.242	0.2467
Rate of return	-	1.98%	5.09%	2.09%	2.35%	2.39%
EPS ²	0.17	0.25	0.2	0.2967	0.332	0.3867
Distribution rate	-	80%	115%	72.5%	72.9%	63.8%
Net sales ¹	-	147,733	120,220	143,087	155,825	175,537
EBITDA ¹	-	5,873	4,871	6,184	6,883	7,599
EBIT ¹	-	3,373	2,788	3,909	4,469	5,024
Net income ¹	1,116	2,603	2,044	3,086	3,615	4,249
Net Debt ¹	-	12,674	13,318	12,310	11,365	8,762
Reference price ²	2.08	10.10	4.52	10.30	10.30	10.30
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)	34.72x	0.84x	19.4x	2.09%	3.19B
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	34.64x	4.35x	15.81x	0.82%	109.32B
Weighted average by Cap.	23.89x	4.24x	12.98x	0.47%