Valuation Cal-Comp Electronics (Thailand) Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 01:26:15 24/10/2026 am IST			5-day change	1st Jan Change
0.0100 ^EUR	0.00%		0.00%	-91.15%

12/10	Cal-Comp Electronics (Thailand)'s Sales Rise 17% in September	MT
09/10	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended September 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	95,618	-	-
Change	-	385.58%	-55.25%	102.43%	-	-
Enterprise Value (EV) ¹	21,736	1,18,219	60,552	1,07,927	1,06,982	1,04,379
Change	-	443.88%	-48.78%	78.24%	-0.88%	-2.43%
P/E	12.2x	40.4x	22.6x	30.8x	27.6x	23.7x
PBR	-	-	1.91x	3.64x	3.59x	3.39x
PEG	-	0.9x	-1.1x	0.6x	2.3x	1.4x
Capitalization / Revenue	-	0.71x	0.39x	0.67x	0.61x	0.54x
EV / Revenue	-	0.8x	0.5x	0.75x	0.69x	0.59x
EV / EBITDA	-	20.1x	12.4x	17.5x	15.5x	13.7x
EV / EBIT	-	35x	21.7x	27.6x	23.9x	20.8x
EV / FCF	-	14.3x	126x	21.5x	25.1x	28.8x
FCF Yield	-	6.98%	0.79%	4.66%	3.98%	3.48%
Dividend per Share ²	-	0.2	0.23	0.215	0.242	0.2467
Rate of return	-	1.98%	5.09%	2.35%	2.64%	2.7%
EPS ²	0.17	0.25	0.2	0.2967	0.332	0.3867
Distribution rate	-	80%	115%	72.5%	72.9%	63.8%
Net sales ¹	-	1,47,733	1,20,220	1,43,087	1,55,825	1,75,537
EBITDA ¹	-	5,873	4,871	6,184	6,883	7,599
EBIT ¹	-	3,373	2,788	3,909	4,469	5,024
Net income ¹	1,116	2,603	2,044	3,086	3,615	4,249
Net Debt ¹	-	12,674	13,318	12,310	11,365	8,762
Reference price ²	2.080	10.100	4.520	9.150	9.150	9.150
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.	18.66x	1.59x	12.53x	0.55%	29TCr
SANDISK CORPORATION	5.7x	2.98x	3.7x	-.--%	18TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	18.04x	7.25x	12.86x	0.47%	14TCr
WESTERN DIGITAL CORPORATION	14.23x	5.86x	10.41x	0.19%	13TCr
HEWLETT PACKARD ENTERPRISE COMPANY	20.07x	1.91x	9.78x	1%	7.53TCr
NETAPP, INC.	27.67x	4.99x	15.09x	0.97%	4.23TCr
EVERPURE, INC.	126.5x	7.81x	34.44x	-.--%	4.11TCr
QUANTA COMPUTER INC.	12.01x	0.36x	10.29x	5.91%	3.81TCr
ASIA VITAL COMPONENTS CO., LTD.	30.24x	5.31x	18.05x	1.39%	3.79TCr
Average	30.35x	4.23x	14.13x	1.17%	10.87TCr
Weighted average by Cap.	20.80x	3.77x	11.61x	0.66%