Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 28/10/2026			5-day change	1st Jan Change
9.000 ^THB	-1.64%		-4.76%	+99.12%

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	94,050	-	-
Change	-	385.58%	-55.25%	99.12%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	106,360	105,415	102,812
Change	-	443.88%	-48.78%	75.65%	-0.89%	-2.47%
P/E	12.2x	40.4x	22.6x	30.3x	27.1x	23.3x
PBR	-	-	1.91x	3.58x	3.53x	3.33x
PEG	-	0.9x	-1.1x	0.6x	2.3x	1.4x
Capitalization / Revenue	-	0.71x	0.39x	0.66x	0.6x	0.54x
EV / Revenue	-	0.8x	0.5x	0.74x	0.68x	0.59x
EV / EBITDA	-	20.1x	12.4x	17.2x	15.3x	13.5x
EV / EBIT	-	35x	21.7x	27.2x	23.6x	20.5x
EV / FCF	-	14.3x	126x	21.2x	24.8x	28.3x
FCF Yield	-	6.98%	0.79%	4.72%	4.04%	3.53%
Dividend per Share ²	-	0.2	0.23	0.215	0.242	0.2467
Rate of return	-	1.98%	5.09%	2.39%	2.69%	2.74%
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	9.000	9.000	9.000
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)	30.84x	0.75x	17.45x	2.35%	2.83B
DELL TECHNOLOGIES INC.	20.69x	1.74x	13.71x	0.5%	319B
SANDISK CORPORATION	6x	3.18x	3.95x	-.--%	191B
SEAGATE TECHNOLOGY HOLDINGS PLC	19.11x	7.69x	14.03x	0.45%	152B
WESTERN DIGITAL CORPORATION	15.66x	6.51x	11.62x	0.17%	143B
HEWLETT PACKARD ENTERPRISE COMPANY	21.83x	2.03x	10.39x	0.93%	80.76B
EVERPURE, INC.	142.3x	8.83x	38.91x	-.--%	46.23B
NETAPP, INC.	29.33x	5.28x	15.97x	0.92%	44.7B
QUANTA COMPUTER INC.	12.21x	0.37x	10.44x	5.81%	38.93B
ASIA VITAL COMPONENTS CO., LTD.	30.11x	5.28x	18.03x	1.39%	37.89B
Average	32.81x	4.17x	15.45x	1.25%	105.6B
Weighted average by Cap.	22.96x	4.06x	12.70x	0.62%