Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 02/09/2026			5-day change	1st Jan Change
9.400 ^THB	+3.30%		+5.62%	+107.96%

14/08	Cal-Comp Electronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
14/08	Cal-Comp Electronics Public Company Limited Declares Interim Dividend for the First Half of Year Ending June 30, 2026, Payable on September 11, 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	98,230	-	-
Change	-	385.58%	-55.25%	107.96%	-	-
Enterprise Value (EV) ¹	21,736	1,18,219	60,552	1,12,650	1,10,502	1,06,691
Change	-	443.88%	-48.78%	86.04%	-1.91%	-3.45%
P/E	12.2x	40.4x	22.6x	33.6x	28.3x	24.7x
PBR	-	-	1.91x	3.76x	3.69x	3.48x
PEG	-	0.9x	-1.1x	0.8x	1.5x	1.7x
Capitalization / Revenue	-	0.71x	0.39x	0.71x	0.63x	0.56x
EV / Revenue	-	0.8x	0.5x	0.82x	0.71x	0.61x
EV / EBITDA	-	20.1x	12.4x	18.2x	15.7x	13.7x
EV / EBIT	-	35x	21.7x	29.6x	25x	21.4x
EV / FCF	-	14.3x	126x	22.9x	28.1x	35.5x
FCF Yield	-	6.98%	0.79%	4.37%	3.56%	2.81%
Dividend per Share ²	-	0.2	0.23	0.22	0.242	0.2433
Rate of return	-	1.98%	5.09%	2.34%	2.57%	2.59%
EPS ²	0.17	0.25	0.2	0.28	0.332	0.38
Distribution rate	-	80%	115%	78.6%	72.9%	64%
Net sales ¹	-	1,47,733	1,20,220	1,37,937	1,55,825	1,75,537
EBITDA ¹	-	5,873	4,871	6,173	7,024	7,805
EBIT ¹	-	3,373	2,788	3,808	4,426	4,996
Net income ¹	1,116	2,603	2,044	2,936	3,621	4,189
Net Debt ¹	-	12,674	13,318	14,420	12,272	8,461
Reference price ²	2.080	10.100	4.520	9.400	9.400	9.400
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.($)
CAL-COMP ELECTRONICS (THAILAND)	33.57x	0.82x	18.25x	2.34%	296.16Cr
DELL TECHNOLOGIES INC.	20.17x	1.74x	13.82x	0.51%	32TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	23.55x	9.49x	17.09x	0.37%	18TCr
HEWLETT PACKARD ENTERPRISE COMPANY	23.15x	1.84x	9.54x	1.09%	6.86TCr
LENOVO GROUP LIMITED	16.63x	0.43x	7.68x	1.92%	4.84TCr
KING SLIDE WORKS CO., LTD.	39.92x	24.49x	30.33x	1.11%	4.16TCr
ASIA VITAL COMPONENTS CO., LTD.	32.83x	5.63x	19.51x	1.3%	4.09TCr
HP INC.	12.89x	0.57x	6.93x	3.75%	2.88TCr
ASUSTEK COMPUTER INC.	13.07x	0.68x	10.24x	5.14%	2.36TCr
LITE-ON TECHNOLOGY CORPORATION	29.32x	3.03x	19.54x	2.51%	2.25TCr
Average	24.51x	4.87x	15.29x	2.01%	7.79TCr
Weighted average by Cap.	22.56x	4.87x	14.83x	1.02%