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

Stocks

End-of-day quote Thailand S.E. 04/09/2026			5-day change	1st Jan Change
9.700 ^THB	+4.30%		+6.59%	+114.60%

14/08	Cal-Comp Electronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
14/08	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	1,05,545	47,234	1,01,365	-	-
Change	-	385.58%	-55.25%	114.6%	-	-
Enterprise Value (EV) ¹	21,736	1,18,219	60,552	1,15,785	1,13,637	1,09,826
Change	-	443.88%	-48.78%	91.22%	-1.86%	-3.35%
P/E	12.2x	40.4x	22.6x	34.6x	29.2x	25.5x
PBR	-	-	1.91x	3.88x	3.81x	3.59x
PEG	-	0.9x	-1.1x	0.9x	1.6x	1.8x
Capitalization / Revenue	-	0.71x	0.39x	0.73x	0.65x	0.58x
EV / Revenue	-	0.8x	0.5x	0.84x	0.73x	0.63x
EV / EBITDA	-	20.1x	12.4x	18.8x	16.2x	14.1x
EV / EBIT	-	35x	21.7x	30.4x	25.7x	22x
EV / FCF	-	14.3x	126x	23.5x	28.9x	36.6x
FCF Yield	-	6.98%	0.79%	4.25%	3.46%	2.73%
Dividend per Share ²	-	0.2	0.23	0.22	0.242	0.2433
Rate of return	-	1.98%	5.09%	2.27%	2.49%	2.51%
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	-	1,47,733	1,20,220	1,37,937	1,55,825	1,75,537
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	9.700	9.700	9.700
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DELL TECHNOLOGIES INC.	21.11x	1.81x	14.35x	0.49%	33TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	23.26x	9.37x	16.88x	0.37%	18TCr
HEWLETT PACKARD ENTERPRISE COMPANY	19.08x	1.86x	9.44x	1.04%	7.23TCr
LENOVO GROUP LIMITED	16.6x	0.42x	7.66x	1.93%	4.83TCr
KING SLIDE WORKS CO., LTD.	38.72x	23.73x	29.39x	1.15%	4.04TCr
ASIA VITAL COMPONENTS CO., LTD.	32.14x	5.59x	19.04x	1.29%	4.08TCr
HP INC.	12.86x	0.57x	6.92x	3.76%	2.88TCr
ASUSTEK COMPUTER INC.	12.57x	0.66x	9.81x	5.35%	2.27TCr
LITE-ON TECHNOLOGY CORPORATION	27.83x	2.86x	18.47x	2.65%	2.14TCr
Average	22.69x	5.21x	14.66x	2%	8.77TCr
Weighted average by Cap.	22.25x	4.73x	14.79x	0.99%