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

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
9.000 ^THB	0.00%		-0.55%	+99.12%

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
14/08	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	1,05,545	47,234	94,050	-	-
Change	-	385.58%	-55.25%	99.12%	-	-
Enterprise Value (EV) ¹	21,736	1,18,219	60,552	1,06,360	1,05,415	1,02,812
Change	-	443.88%	-48.78%	75.65%	-0.89%	-2.47%
P/E	12.2x	40.4x	22.6x	31.6x	27.1x	23.3x
PBR	-	-	1.91x	3.6x	3.53x	3.33x
PEG	-	0.9x	-1.1x	0.7x	1.6x	1.4x
Capitalization / Revenue	-	0.71x	0.39x	0.67x	0.6x	0.54x
EV / Revenue	-	0.8x	0.5x	0.76x	0.68x	0.59x
EV / EBITDA	-	20.1x	12.4x	17.6x	15.3x	13.5x
EV / EBIT	-	35x	21.7x	28x	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	0.285	0.332	0.3867
Distribution rate	-	80%	115%	75.4%	72.9%	63.8%
Net sales ¹	-	1,47,733	1,20,220	1,40,644	1,55,825	1,75,537
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	9.000	9.000	9.000
Nbr of stocks (in thousands)	1,04,50,003	1,04,50,003	1,04,50,003	1,04,50,003	-	-
Announcement Date	27/02/24	27/02/25	26/02/26	-	-	-

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.	23x	1.94x	15.28x	0.45%	36TCr
SANDISK CORPORATION	7.91x	4.43x	5.52x	-.--%	25TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	24.73x	10.01x	17.74x	0.35%	19TCr
WESTERN DIGITAL CORPORATION	21.32x	7.58x	14.66x	0.14%	15TCr
HEWLETT PACKARD ENTERPRISE COMPANY	24.55x	2.27x	11.63x	0.82%	9.2TCr
LENOVO GROUP LIMITED	18.64x	0.48x	8.67x	1.72%	5.43TCr
EVERPURE, INC.	144.55x	8.92x	39.32x	-.--%	4.67TCr
ASIA VITAL COMPONENTS CO., LTD.	33.08x	5.83x	19.82x	1.27%	4.24TCr
NETAPP, INC.	29.05x	5.25x	15.88x	0.93%	4.44TCr
Average	36.32x	5.19x	16.50x	0.63%	13.69TCr
Weighted average by Cap.	25.08x	4.88x	14.12x	0.42%