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

Stocks

End-of-day quote Taiwan S.E. Other stock markets 14/07/2026			5-day change	1st Jan Change
8.770 ^TWD	-1.24%		-0.34%	+53.32%

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	96,140	-	-
Change	-	385.58%	-55.25%	103.54%	-	-
Enterprise Value (EV) ¹	21,736	1,18,219	60,552	1,09,112	1,08,412	1,04,601
Change	-	443.88%	-48.78%	80.2%	-0.64%	-3.52%
P/E	12.2x	40.4x	22.6x	34.8x	27.7x	24.6x
PBR	-	-	1.91x	3.77x	3.61x	3.41x
PEG	-	0.9x	-1.1x	1.1x	1.1x	2x
Capitalization / Revenue	-	0.71x	0.39x	0.68x	0.62x	0.56x
EV / Revenue	-	0.8x	0.5x	0.77x	0.7x	0.61x
EV / EBITDA	-	20.1x	12.4x	18x	15.5x	13.7x
EV / EBIT	-	35x	21.7x	29.4x	25x	21.9x
EV / FCF	-	14.3x	126x	17.4x	27.1x	30.9x
FCF Yield	-	6.98%	0.79%	5.74%	3.69%	3.24%
Dividend per Share ²	-	0.2	0.23	0.186	0.24	0.2367
Rate of return	-	1.98%	5.09%	2.02%	2.61%	2.57%
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	9.200	9.200	9.200
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.	26.45x	1.83x	16.77x	0.54%	30TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	67.21x	16.65x	45.3x	0.33%	20TCr
HEWLETT PACKARD ENTERPRISE COMPANY	22.48x	1.78x	9.37x	1.15%	6.56TCr
LENOVO GROUP LIMITED	16.01x	0.33x	6.14x	2.07%	3.67TCr
ASIA VITAL COMPONENTS CO., LTD.	21.97x	3.56x	13.75x	1.81%	2.59TCr
KING SLIDE WORKS CO., LTD.	40.04x	21.84x	30.3x	1.31%	2.37TCr
DAWNING INFORMATION INDUSTRY CO., LTD.	55.72x	-	-	0.44%	2.2TCr
HP INC.	10.87x	0.48x	5.88x	4.87%	2.25TCr
TD SYNNEX CORPORATION	15.92x	0.3x	8.86x	0.76%	2.02TCr
Average	30.74x	5.85x	17.04x	1.48%	7.9TCr
Weighted average by Cap.	37.34x	6.68x	23.49x	0.83%