Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
8.800 ^THB	+1.15%		+1.15%	+94.69%

09/06	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended May 2026	CI
04/06	Maybank Downgrades Cal-Comp Electronics Thailand to Hold from Buy; Price Target is THB9.20	MT

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	91,960	-	-
Change	-	385.58%	-55.25%	94.69%	-	-
Enterprise Value (EV) ¹	21,736	1,18,219	60,552	1,04,932	1,04,232	1,00,421
Change	-	443.88%	-48.78%	73.29%	-0.67%	-3.66%
P/E	12.2x	40.4x	22.6x	33.3x	26.5x	23.6x
PBR	-	-	1.91x	3.6x	3.46x	3.27x
PEG	-	0.9x	-1.1x	1x	1x	1.9x
Capitalization / Revenue	-	0.71x	0.39x	0.65x	0.6x	0.53x
EV / Revenue	-	0.8x	0.5x	0.74x	0.68x	0.58x
EV / EBITDA	-	20.1x	12.4x	17.3x	14.9x	13.1x
EV / EBIT	-	35x	21.7x	28.2x	24x	21x
EV / FCF	-	14.3x	126x	18.2x	26.1x	29.6x
FCF Yield	-	6.98%	0.79%	5.5%	3.84%	3.37%
Dividend per Share ²	-	0.2	0.23	0.186	0.24	0.2367
Rate of return	-	1.98%	5.09%	2.11%	2.73%	2.69%
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	3,719	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	8.800	8.800	8.800
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)	32.95x	0.73x	17.14x	2.14%	273.98Cr
DELL TECHNOLOGIES INC.	22.87x	1.59x	14.58x	0.63%	25TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	62.59x	15.56x	42.7x	0.35%	19TCr
HEWLETT PACKARD ENTERPRISE COMPANY	18.71x	1.54x	8.08x	1.38%	5.46TCr
LENOVO GROUP LIMITED	14.85x	0.32x	5.81x	2.17%	3.48TCr
ASIA VITAL COMPONENTS CO., LTD.	28.87x	4.68x	18.49x	1.4%	3.37TCr
SHARETRONIC DATA TECHNOLOGY CO., LTD.	76.68x	-	-	0.12%	2.12TCr
KING SLIDE WORKS CO., LTD.	42.23x	24.4x	34.89x	1.1%	2.35TCr
DAWNING INFORMATION INDUSTRY CO., LTD.	51.71x	-	-	0.47%	2.04TCr
TD SYNNEX CORPORATION	15.4x	0.29x	8.53x	0.79%	1.94TCr
Average	36.69x	6.14x	18.78x	1.05%	6.51TCr
Weighted average by Cap.	36.90x	6.78x	22.88x	0.74%