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

Stocks

End-of-day quote Taiwan S.E. 13/11/2026			5-day change	1st Jan Change
7.750 ^TWD	+2.65%		+7.64%	+35.49%

10/11	Cal-Comp Electronics (Thailand) Sales Up 11% in October	MT
12/10	Cal-Comp Electronics (Thailand)'s Sales Rise 17% in September	MT

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	86,213	-	-
Change	-	385.58%	-55.25%	82.52%	-	-
Enterprise Value (EV) ¹	21,736	1,18,219	60,552	98,522	97,577	94,974
Change	-	443.88%	-48.78%	62.71%	-0.96%	-2.67%
P/E	12.2x	40.4x	22.6x	29.8x	25.9x	23.1x
PBR	-	-	1.91x	3.3x	3.25x	3.1x
PEG	-	0.9x	-1.1x	0.8x	1.7x	1.9x
Capitalization / Revenue	-	0.71x	0.39x	0.59x	0.55x	0.48x
EV / Revenue	-	0.8x	0.5x	0.67x	0.62x	0.53x
EV / EBITDA	-	20.1x	12.4x	16.4x	14.5x	13x
EV / EBIT	-	35x	21.7x	26.3x	22.8x	20x
EV / FCF	-	14.3x	126x	16.6x	26.7x	18x
FCF Yield	-	6.98%	0.79%	6.01%	3.75%	5.55%
Dividend per Share ²	-	0.2	0.23	0.1975	0.232	0.2267
Rate of return	-	1.98%	5.09%	2.39%	2.81%	2.75%
EPS ²	0.17	0.25	0.2	0.2767	0.318	0.3567
Distribution rate	-	80%	115%	71.4%	73%	63.6%
Net sales ¹	-	1,47,733	1,20,220	1,46,152	1,56,766	1,78,061
EBITDA ¹	-	5,873	4,871	5,998	6,734	7,321
EBIT ¹	-	3,373	2,788	3,742	4,283	4,746
Net income ¹	1,116	2,603	2,044	2,889	3,460	3,908
Net Debt ¹	-	12,674	13,318	12,310	11,365	8,762
Reference price ²	2.080	10.100	4.520	8.250	8.250	8.250
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.	14.26x	1.22x	9.6x	0.73%	22TCr
SANDISK CORPORATION	3.82x	2.13x	2.64x	-.--%	13TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	13.35x	5.75x	10.28x	0.57%	12TCr
WESTERN DIGITAL CORPORATION	12.16x	5.02x	8.95x	0.22%	11TCr
HEWLETT PACKARD ENTERPRISE COMPANY	17.3x	1.67x	8.53x	1.17%	6.41TCr
EVERPURE, INC.	110.13x	6.8x	29.83x	-.--%	3.6TCr
NETAPP, INC.	23.39x	4.16x	12.55x	1.16%	3.56TCr
QUANTA COMPUTER INC.	10.56x	0.33x	9.84x	6.77%	3.44TCr
ASIA VITAL COMPONENTS CO., LTD.	28.46x	5.09x	17.22x	1.42%	3.63TCr
Average	25.93x	3.57x	12.16x	1.34%	9TCr
Weighted average by Cap.	17.71x	3.17x	9.83x	0.84%