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

Stocks

End-of-day quote Taiwan S.E. 24/08/2026			5-day change	1st Jan Change
8.420 ^TWD	0.00%		-2.21%	+47.20%

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	91,960	-	-
Change	-	385.58%	-55.25%	94.69%	-	-
Enterprise Value (EV) ¹	21,736	1,18,219	60,552	1,06,380	1,04,232	1,00,421
Change	-	443.88%	-48.78%	75.69%	-2.02%	-3.66%
P/E	12.2x	40.4x	22.6x	31.4x	26.5x	23.2x
PBR	-	-	1.91x	3.52x	3.45x	3.26x
PEG	-	0.9x	-1.1x	0.8x	1.4x	1.6x
Capitalization / Revenue	-	0.71x	0.39x	0.67x	0.59x	0.52x
EV / Revenue	-	0.8x	0.5x	0.77x	0.67x	0.57x
EV / EBITDA	-	20.1x	12.4x	17.2x	14.8x	12.9x
EV / EBIT	-	35x	21.7x	27.9x	23.6x	20.1x
EV / FCF	-	14.3x	126x	21.6x	26.5x	33.5x
FCF Yield	-	6.98%	0.79%	4.63%	3.78%	2.99%
Dividend per Share ²	-	0.2	0.23	0.22	0.242	0.2433
Rate of return	-	1.98%	5.09%	2.5%	2.75%	2.77%
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	8.800	8.800	8.800
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.	25.68x	1.76x	16.25x	0.57%	29TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	24.76x	9.99x	17.99x	0.35%	19TCr
HEWLETT PACKARD ENTERPRISE COMPANY	23.86x	1.89x	9.9x	1.06%	7.08TCr
LENOVO GROUP LIMITED	16.19x	0.41x	7.46x	1.98%	4.71TCr
KING SLIDE WORKS CO., LTD.	38.54x	23.61x	29.24x	1.15%	4.01TCr
ASIA VITAL COMPONENTS CO., LTD.	28.97x	4.85x	16.82x	1.28%	3.53TCr
HP INC.	13.11x	0.56x	6.87x	4.04%	2.72TCr
ASUSTEK COMPUTER INC.	11.78x	0.62x	9.27x	5.64%	2.15TCr
TD SYNNEX CORPORATION	15.75x	0.3x	8.77x	0.77%	2TCr
Average	22.07x	4.89x	13.62x	1.87%	8.22TCr
Weighted average by Cap.	24.38x	5.04x	15.52x	0.99%