Valuation Cal-Comp Electronics (Thailand) Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 01:25:45 14/08/2026 am IST			5-day change	1st Jan Change
0.0100 ^EUR	0.00%		0.00%	-91.15%

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	88,303	-	-
Change	-	385.58%	-55.25%	86.95%	-	-
Enterprise Value (EV) ¹	21,736	1,18,219	60,552	1,01,274	1,00,575	96,764
Change	-	443.88%	-48.78%	67.25%	-0.69%	-3.79%
P/E	12.2x	40.4x	22.6x	32x	25.5x	22.6x
PBR	-	-	1.91x	3.46x	3.32x	3.14x
PEG	-	0.9x	-1.1x	1x	1x	1.8x
Capitalization / Revenue	-	0.71x	0.39x	0.62x	0.57x	0.51x
EV / Revenue	-	0.8x	0.5x	0.71x	0.65x	0.56x
EV / EBITDA	-	20.1x	12.4x	16.7x	14.4x	12.6x
EV / EBIT	-	35x	21.7x	27.3x	23.2x	20.3x
EV / FCF	-	14.3x	126x	16.2x	25.1x	28.6x
FCF Yield	-	6.98%	0.79%	6.19%	3.98%	3.5%
Dividend per Share ²	-	0.2	0.23	0.186	0.24	0.2367
Rate of return	-	1.98%	5.09%	2.2%	2.84%	2.8%
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	8.450	8.450	8.450
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.	28.44x	1.92x	17.79x	0.51%	31TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	25.54x	10.32x	18.52x	0.34%	20TCr
HEWLETT PACKARD ENTERPRISE COMPANY	26.24x	2.05x	10.73x	0.96%	7.78TCr
LENOVO GROUP LIMITED	20.46x	0.44x	8.31x	1.64%	4.59TCr
KING SLIDE WORKS CO., LTD.	34.68x	21.17x	26.21x	1.28%	3.56TCr
ASIA VITAL COMPONENTS CO., LTD.	28.66x	4.94x	17.7x	1.18%	3.54TCr
HP INC.	12.92x	0.55x	6.78x	4.1%	2.68TCr
TD SYNNEX CORPORATION	16.06x	0.3x	8.93x	0.75%	2.04TCr
ASUSTEK COMPUTER INC.	13.7x	0.55x	8.64x	5.1%	1.96TCr
Average	22.97x	4.69x	13.73x	1.76%	8.6TCr
Weighted average by Cap.	26.06x	4.91x	16.24x	0.89%