Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 11/09/2026			5-day change	1st Jan Change
9.200 ^THB	-1.08%		-5.15%	+103.54%

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	96,140	-	-
Change	-	385.58%	-55.25%	103.54%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	110,560	108,412	104,601
Change	-	443.88%	-48.78%	82.59%	-1.94%	-3.52%
P/E	12.2x	40.4x	22.6x	32.9x	27.7x	24.2x
PBR	-	-	1.91x	3.68x	3.61x	3.41x
PEG	-	0.9x	-1.1x	0.8x	1.5x	1.7x
Capitalization / Revenue	-	0.71x	0.39x	0.7x	0.62x	0.55x
EV / Revenue	-	0.8x	0.5x	0.8x	0.7x	0.6x
EV / EBITDA	-	20.1x	12.4x	17.9x	15.4x	13.4x
EV / EBIT	-	35x	21.7x	29x	24.5x	20.9x
EV / FCF	-	14.3x	126x	22.5x	27.5x	34.8x
FCF Yield	-	6.98%	0.79%	4.45%	3.63%	2.87%
Dividend per Share ²	-	0.2	0.23	0.22	0.242	0.2433
Rate of return	-	1.98%	5.09%	2.39%	2.63%	2.64%
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	9.200	9.200	9.200
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.($)
CAL-COMP ELECTRONICS (THAILAND)	32.86x	0.8x	17.91x	2.39%	2.91B
DELL TECHNOLOGIES INC.	23.19x	1.95x	15.4x	0.45%	361B
SEAGATE TECHNOLOGY HOLDINGS PLC	24.18x	9.78x	17.34x	0.36%	189B
HEWLETT PACKARD ENTERPRISE COMPANY	21.98x	2.07x	10.56x	0.91%	82.42B
LENOVO GROUP LIMITED	17.01x	0.44x	7.86x	1.88%	49.51B
ASIA VITAL COMPONENTS CO., LTD.	32.72x	5.74x	19.54x	1.27%	41.83B
KING SLIDE WORKS CO., LTD.	34.78x	21.23x	26.29x	1.28%	36.4B
HP INC.	14.18x	0.62x	7.52x	3.38%	32B
ASUSTEK COMPUTER INC.	11.96x	0.62x	9.3x	5.62%	21.7B
LITE-ON TECHNOLOGY CORPORATION	25.63x	2.63x	16.91x	2.87%	19.87B
Average	23.85x	4.59x	14.86x	2.04%	83.61B
Weighted average by Cap.	23.37x	4.60x	15.18x	0.95%