Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
9.600 ^THB	+3.78%		+2.67%	+112.39%

06-09	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended May 2026	CI
06-04	Maybank Downgrades Cal-Comp Electronics Thailand to Hold from Buy; Price Target is THB9.20	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,736	105,545	47,234	100,320	-	-
Change	-	385.58%	-55.25%	112.39%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	113,292	112,592	108,781
Change	-	443.88%	-48.78%	87.1%	-0.62%	-3.38%
P/E Ratio	12.2x	40.4x	22.6x	34.3x	28.2x	25.7x
PBR	-	-	1.91x	3.91x	3.75x	3.56x
PEG	-	0.9x	-1.1x	0.9x	1.3x	2.62x
Capitalization / Revenue	-	0.71x	0.39x	0.7x	0.64x	0.58x
EV / Revenue	-	0.8x	0.5x	0.79x	0.72x	0.63x
EV / EBITDA	-	20.1x	12.4x	18.3x	15.9x	14.2x
EV / EBIT	-	35x	21.7x	30.5x	25.9x	22.8x
EV / FCF	-	14.3x	126x	19.6x	28.2x	32.1x
FCF Yield	-	6.98%	0.79%	5.09%	3.55%	3.12%
Dividend per Share ²	-	0.2	0.23	0.1825	0.225	0.2367
Rate of return	-	1.98%	5.09%	1.9%	2.34%	2.47%
EPS ²	0.17	0.25	0.2	0.28	0.34	0.3733
Distribution rate	-	80%	115%	65.2%	66.2%	63.4%
Net sales ¹	-	147,733	120,220	144,298	156,534	171,985
EBITDA ¹	-	5,873	4,871	6,180	7,062	7,655
EBIT ¹	-	3,373	2,788	3,719	4,344	4,772
Net income ¹	1,116	2,603	2,044	3,050	3,678	4,117
Net Debt ¹	-	12,674	13,318	12,972	12,272	8,461
Reference price ²	2.080	10.100	4.520	9.600	9.600	9.600
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)	34.29x	0.79x	18.33x	1.9%	3.07B
DELL TECHNOLOGIES INC.	22.94x	1.61x	14.68x	0.63%	256B
SEAGATE TECHNOLOGY HOLDINGS PLC	71.08x	17.65x	48.22x	0.31%	211B
HEWLETT PACKARD ENTERPRISE COMPANY	21.85x	1.74x	9.15x	1.18%	63.79B
LENOVO GROUP LIMITED	21.73x	0.41x	7.94x	1.85%	35.37B
ASIA VITAL COMPONENTS CO., LTD.	25.56x	4.08x	16.12x	1.6%	29.83B
HP INC.	11.14x	0.49x	6x	4.75%	23.08B
TD SYNNEX CORPORATION	20.79x	0.35x	10.71x	0.69%	22.56B
KING SLIDE WORKS CO., LTD.	38.86x	22.08x	32.04x	1.21%	20.82B
ASUSTEK COMPUTER INC.	14.3x	0.56x	11.17x	4.99%	18.44B
Average	28.25x	4.98x	17.44x	1.91%	68.4B
Weighted average by Cap.	37.55x	7.12x	24.23x	0.97%