Valuation Cal-Comp Electronics (Thailand) Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 03/09/2026			5-day change	1st Jan Change
9.300 ^THB	-1.06%		+2.20%	+105.75%

08-14	Cal-Comp Electronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-14	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	105,545	47,234	97,185	-	-
Change	-	385.58%	-55.25%	105.75%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	111,605	109,457	105,646
Change	-	443.88%	-48.78%	84.31%	-1.92%	-3.48%
P/E	12.2x	40.4x	22.6x	33.2x	28x	24.5x
PBR	-	-	1.91x	3.72x	3.65x	3.44x
PEG	-	0.9x	-1.1x	0.8x	1.5x	1.7x
Capitalization / Revenue	-	0.71x	0.39x	0.7x	0.62x	0.55x
EV / Revenue	-	0.8x	0.5x	0.81x	0.7x	0.6x
EV / EBITDA	-	20.1x	12.4x	18.1x	15.6x	13.5x
EV / EBIT	-	35x	21.7x	29.3x	24.7x	21.1x
EV / FCF	-	14.3x	126x	22.7x	27.8x	35.2x
FCF Yield	-	6.98%	0.79%	4.41%	3.6%	2.84%
Dividend per Share ²	-	0.2	0.23	0.22	0.242	0.2433
Rate of return	-	1.98%	5.09%	2.37%	2.6%	2.62%
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	-	147,733	120,220	137,937	155,825	175,537
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	9.300	9.300	9.300
Nbr of stocks (in thousands)	10,450,003	10,450,003	10,450,003	10,450,003	-	-
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.	21.11x	1.81x	14.35x	0.49%	334B
SEAGATE TECHNOLOGY HOLDINGS PLC	23.26x	9.37x	16.88x	0.37%	181B
HEWLETT PACKARD ENTERPRISE COMPANY	19.08x	1.86x	9.44x	1.04%	72.3B
LENOVO GROUP LIMITED	16.6x	0.42x	7.66x	1.93%	48.32B
KING SLIDE WORKS CO., LTD.	38.72x	23.73x	29.39x	1.15%	40.4B
ASIA VITAL COMPONENTS CO., LTD.	32.14x	5.59x	19.04x	1.29%	40.83B
HP INC.	12.86x	0.57x	6.92x	3.76%	28.79B
ASUSTEK COMPUTER INC.	12.57x	0.66x	9.81x	5.35%	22.73B
LITE-ON TECHNOLOGY CORPORATION	27.83x	2.86x	18.47x	2.65%	21.38B
Average	22.69x	5.21x	14.66x	2%	87.71B
Weighted average by Cap.	22.25x	4.73x	14.79x	0.99%