Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 23/09/2026			5-day change	1st Jan Change
9.150 ^THB	+2.23%		+0.55%	+102.43%

09/09	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended August 2026	CI
14/08	Cal-Comp Electronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	32.1x	27.6x	23.7x
PBR	-	-	1.91x	3.66x	3.59x	3.39x
PEG	-	0.9x	-1.1x	0.8x	1.7x	1.4x
Capitalization / Revenue	-	0.71x	0.39x	0.68x	0.61x	0.54x
EV / Revenue	-	0.8x	0.5x	0.77x	0.69x	0.59x
EV / EBITDA	-	20.1x	12.4x	17.8x	15.5x	13.7x
EV / EBIT	-	35x	21.7x	28.5x	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	0.285	0.332	0.3867
Distribution rate	-	80%	115%	75.4%	72.9%	63.8%
Net sales ¹	-	1,47,733	1,20,220	1,40,644	1,55,825	1,75,537
EBITDA ¹	-	5,873	4,871	6,058	6,883	7,599
EBIT ¹	-	3,373	2,788	3,792	4,469	5,024
Net income ¹	1,116	2,603	2,044	2,962	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.($)
CAL-COMP ELECTRONICS (THAILAND)	31.4x	0.75x	17.47x	2.4%	282Cr
DELL TECHNOLOGIES INC.	22.44x	1.89x	14.93x	0.46%	35TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	26.79x	10.87x	19.26x	0.32%	21TCr
HEWLETT PACKARD ENTERPRISE COMPANY	21.61x	2.03x	10.4x	0.93%	8.1TCr
LENOVO GROUP LIMITED	19.97x	0.52x	9.32x	1.6%	5.81TCr
ASIA VITAL COMPONENTS CO., LTD.	32.63x	5.74x	19.55x	1.29%	4.2TCr
KING SLIDE WORKS CO., LTD.	36.48x	22.31x	27.63x	1.22%	3.81TCr
HP INC.	12.81x	0.57x	6.89x	3.74%	2.89TCr
TD SYNNEX CORPORATION	17.75x	0.34x	10.05x	0.68%	2.26TCr
ASUSTEK COMPUTER INC.	12.34x	0.64x	9.62x	5.45%	2.23TCr
Average	23.42x	4.57x	14.51x	1.81%	8.54TCr
Weighted average by Cap.	23.70x	4.99x	15.44x	0.88%