Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
8.550 ^THB	-3.93%		-4.47%	+89.16%

07-10	Cal-Comp Electronics (Thailand) Sales Surge 37% in June	MT
07-09	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended June 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	89,348	-	-
Change	-	385.58%	-55.25%	89.16%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	102,319	101,620	97,809
Change	-	443.88%	-48.78%	68.98%	-0.68%	-3.75%
P/E	12.2x	40.4x	22.6x	32.4x	25.8x	22.9x
PBR	-	-	1.91x	3.5x	3.36x	3.17x
PEG	-	0.9x	-1.1x	1x	1x	1.8x
Capitalization / Revenue	-	0.71x	0.39x	0.63x	0.58x	0.52x
EV / Revenue	-	0.8x	0.5x	0.72x	0.66x	0.57x
EV / EBITDA	-	20.1x	12.4x	16.9x	14.6x	12.8x
EV / EBIT	-	35x	21.7x	27.6x	23.4x	20.5x
EV / FCF	-	14.3x	126x	16.3x	25.4x	28.9x
FCF Yield	-	6.98%	0.79%	6.12%	3.94%	3.46%
Dividend per Share ²	-	0.2	0.23	0.186	0.24	0.2367
Rate of return	-	1.98%	5.09%	2.18%	2.81%	2.77%
EPS ²	0.17	0.25	0.2	0.264	0.332	0.3733
Distribution rate	-	80%	115%	70.5%	72.3%	63.4%
Net sales ¹	-	147,733	120,220	142,355	154,297	171,985
EBITDA ¹	-	5,873	4,871	6,061	6,975	7,655
EBIT ¹	-	3,373	2,788	3,708	4,344	4,772
Net income ¹	1,116	2,603	2,044	2,948	3,607	4,117
Net Debt ¹	-	12,674	13,318	12,972	12,272	8,461
Reference price ²	2.080	10.100	4.520	8.550	8.550	8.550
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CAL-COMP ELECTRONICS (THAILAND)	32.39x	0.72x	16.88x	2.18%	2.67B
DELL TECHNOLOGIES INC.	23.02x	1.58x	14.67x	0.63%	253B
SEAGATE TECHNOLOGY HOLDINGS PLC	57.13x	14.19x	38.59x	0.39%	169B
HEWLETT PACKARD ENTERPRISE COMPANY	20.68x	1.66x	8.72x	1.25%	60.37B
LENOVO GROUP LIMITED	15.84x	0.34x	6.24x	2.04%	37.05B
ASIA VITAL COMPONENTS CO., LTD.	23.19x	3.74x	14.15x	1.42%	27.13B
KING SLIDE WORKS CO., LTD.	35.29x	18.86x	25.79x	1.46%	21.93B
HP INC.	12.49x	0.54x	6.59x	4.24%	25.87B
DAWNING INFORMATION INDUSTRY CO., LTD.	50.36x	-	-	0.49%	19.91B
TD SYNNEX CORPORATION	15.56x	0.29x	8.67x	0.78%	19.76B
Average	28.60x	4.66x	15.59x	1.49%	63.71B
Weighted average by Cap.	32.10x	5.59x	19.99x	0.92%