Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 2026-11-06			5-day change	1st Jan Change
7.450 ^THB	-3.87%		-6.29%	+64.82%

10-12	Cal-Comp Electronics (Thailand)'s Sales Rise 17% in September	MT
10-09	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended September 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	77,853	-	-
Change	-	385.58%	-55.25%	64.82%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	90,162	89,217	86,614
Change	-	443.88%	-48.78%	48.9%	-1.05%	-2.92%
P/E	12.2x	40.4x	22.6x	25.1x	22.4x	19.3x
PBR	-	-	1.91x	2.96x	2.92x	2.76x
PEG	-	0.9x	-1.1x	0.5x	1.9x	1.2x
Capitalization / Revenue	-	0.71x	0.39x	0.54x	0.5x	0.44x
EV / Revenue	-	0.8x	0.5x	0.63x	0.57x	0.49x
EV / EBITDA	-	20.1x	12.4x	14.6x	13x	11.4x
EV / EBIT	-	35x	21.7x	23.1x	20x	17.2x
EV / FCF	-	14.3x	126x	17.9x	21x	23.9x
FCF Yield	-	6.98%	0.79%	5.57%	4.77%	4.19%
Dividend per Share ²	-	0.2	0.23	0.215	0.242	0.2467
Rate of return	-	1.98%	5.09%	2.89%	3.25%	3.31%
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	2.080	10.100	4.520	7.450	7.450	7.450
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)	26.12x	0.65x	15.09x	2.77%	2.42B
DELL TECHNOLOGIES INC.	13.12x	1.13x	8.91x	0.79%	201B
SANDISK CORPORATION	3.48x	1.91x	2.36x	-.--%	115B
SEAGATE TECHNOLOGY HOLDINGS PLC	11.78x	5.06x	9.03x	0.64%	107B
WESTERN DIGITAL CORPORATION	11.01x	4.52x	8.07x	0.24%	100B
HEWLETT PACKARD ENTERPRISE COMPANY	15.82x	1.55x	7.94x	1.28%	58.62B
QUANTA COMPUTER INC.	11.19x	0.34x	9.69x	6.34%	34.99B
NETAPP, INC.	21.83x	3.87x	11.69x	1.24%	33.27B
EVERPURE, INC.	95.84x	5.84x	25.75x	-.--%	31.14B
LENOVO GROUP LIMITED	12.26x	0.25x	4.91x	2.73%	30.7B
Average	22.24x	2.51x	10.34x	1.6%	71.47B
Weighted average by Cap.	15.22x	2.61x	8.43x	0.95%