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

Stocks

End-of-day quote Taiwan S.E. Other stock markets 03/08/2026			5-day change	1st Jan Change
8.270 ^TWD	+1.85%		-1.43%	+44.58%

10/07	Cal-Comp Electronics (Thailand) Sales Surge 37% in June	MT
09/07	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended June 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	87,258	-	-
Change	-	385.58%	-55.25%	84.73%	-	-
Enterprise Value (EV) ¹	21,736	1,18,219	60,552	1,00,229	99,530	95,719
Change	-	443.88%	-48.78%	65.53%	-0.7%	-3.83%
P/E	12.2x	40.4x	22.6x	31.6x	25.2x	22.4x
PBR	-	-	1.91x	3.42x	3.28x	3.1x
PEG	-	0.9x	-1.1x	1x	1x	1.8x
Capitalization / Revenue	-	0.71x	0.39x	0.61x	0.57x	0.51x
EV / Revenue	-	0.8x	0.5x	0.7x	0.65x	0.56x
EV / EBITDA	-	20.1x	12.4x	16.5x	14.3x	12.5x
EV / EBIT	-	35x	21.7x	27x	22.9x	20.1x
EV / FCF	-	14.3x	126x	16x	24.9x	28.2x
FCF Yield	-	6.98%	0.79%	6.25%	4.02%	3.54%
Dividend per Share ²	-	0.2	0.23	0.186	0.24	0.2367
Rate of return	-	1.98%	5.09%	2.23%	2.87%	2.83%
EPS ²	0.17	0.25	0.2	0.264	0.332	0.3733
Distribution rate	-	80%	115%	70.5%	72.3%	63.4%
Net sales ¹	-	1,47,733	1,20,220	1,42,355	1,54,297	1,71,985
EBITDA ¹	-	5,873	4,871	6,061	6,975	7,655
EBIT ¹	-	3,373	2,788	3,708	4,344	4,772
Net income ¹	1,116	2,603	2,044	2,948	3,607	4,117
Net Debt ¹	-	12,674	13,318	12,972	12,272	8,461
Reference price ²	2.080	10.100	4.520	8.350	8.350	8.350
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.	25.18x	1.72x	15.96x	0.58%	28TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	63.12x	15.81x	43x	0.35%	19TCr
HEWLETT PACKARD ENTERPRISE COMPANY	22.43x	1.8x	9.44x	1.13%	6.65TCr
LENOVO GROUP LIMITED	16.74x	0.36x	6.65x	1.93%	3.91TCr
ASIA VITAL COMPONENTS CO., LTD.	26.4x	4.29x	16.23x	1.25%	3.08TCr
HP INC.	11.97x	0.52x	6.36x	4.42%	2.48TCr
KING SLIDE WORKS CO., LTD.	40.21x	21.74x	29.64x	1.29%	2.53TCr
TD SYNNEX CORPORATION	15.98x	0.3x	8.88x	0.76%	2.03TCr
ASUSTEK COMPUTER INC.	14.43x	0.57x	11.3x	4.91%	1.83TCr
Average	26.27x	5.23x	16.39x	1.85%	7.68TCr
Weighted average by Cap.	34.37x	6.23x	22.03x	0.96%