Valuation Cal-Comp Electronics (Thailand) Taiwan S.E.

Stocks

End-of-day quote Taiwan S.E. 23/09/2026			5-day change	1st Jan Change
8.330 ^TWD	-0.24%		-1.07%	+45.63%

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	95,618	-	-
Change	-	385.58%	-55.25%	102.43%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	107,927	106,982	104,379
Change	-	443.88%	-48.78%	78.24%	-0.88%	-2.43%
P/E	12.2x	40.4x	22.6x	32.1x	27.6x	23.7x
PBR	-	-	1.91x	3.66x	3.59x	3.39x
PEG	-	0.9x	-1.1x	0.8x	1.7x	1.4x
Capitalization / Revenue	-	0.71x	0.39x	0.68x	0.61x	0.54x
EV / Revenue	-	0.8x	0.5x	0.77x	0.69x	0.59x
EV / EBITDA	-	20.1x	12.4x	17.8x	15.5x	13.7x
EV / EBIT	-	35x	21.7x	28.5x	23.9x	20.8x
EV / FCF	-	14.3x	126x	21.5x	25.1x	28.8x
FCF Yield	-	6.98%	0.79%	4.66%	3.98%	3.48%
Dividend per Share ²	-	0.2	0.23	0.215	0.242	0.2467
Rate of return	-	1.98%	5.09%	2.35%	2.64%	2.7%
EPS ²	0.17	0.25	0.2	0.285	0.332	0.3867
Distribution rate	-	80%	115%	75.4%	72.9%	63.8%
Net sales ¹	-	147,733	120,220	140,644	155,825	175,537
EBITDA ¹	-	5,873	4,871	6,058	6,883	7,599
EBIT ¹	-	3,373	2,788	3,792	4,469	5,024
Net income ¹	1,116	2,603	2,044	2,962	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	9.150	9.150	9.150
Nbr of stocks (in thousands)	10,450,003	10,450,003	10,450,003	10,450,003	-	-
Announcement Date	2/27/24 A	2/27/25 A	2/26/26 A	-	-	-

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.($)
DELL TECHNOLOGIES INC.	22.44x	1.89x	14.93x	0.46%	349B
SEAGATE TECHNOLOGY HOLDINGS PLC	26.79x	10.87x	19.26x	0.32%	209B
HEWLETT PACKARD ENTERPRISE COMPANY	21.61x	2.03x	10.4x	0.93%	81.02B
LENOVO GROUP LIMITED	19.97x	0.52x	9.32x	1.6%	58.1B
ASIA VITAL COMPONENTS CO., LTD.	32.63x	5.74x	19.55x	1.29%	42B
KING SLIDE WORKS CO., LTD.	36.48x	22.31x	27.63x	1.22%	38.11B
HP INC.	12.81x	0.57x	6.89x	3.74%	28.89B
TD SYNNEX CORPORATION	17.75x	0.34x	10.05x	0.68%	22.65B
ASUSTEK COMPUTER INC.	12.34x	0.64x	9.62x	5.45%	22.34B
Average	22.53x	4.99x	14.18x	1.74%	94.59B
Weighted average by Cap.	23.68x	5.00x	15.43x	0.87%