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

Stocks

End-of-day quote Taiwan S.E. Other stock markets 04/08/2026			5-day change	1st Jan Change
8.300 ^TWD	+0.36%		-1.07%	+45.10%

07-10	Cal-Comp Electronics (Thailand) Sales Surge 37% in June	MT
07-09	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	105,545	47,234	85,690	-	-
Change	-	385.58%	-55.25%	81.42%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	98,662	97,962	94,151
Change	-	443.88%	-48.78%	62.94%	-0.71%	-3.89%
P/E	12.2x	40.4x	22.6x	31.1x	24.7x	22x
PBR	-	-	1.91x	3.36x	3.22x	3.04x
PEG	-	0.9x	-1.1x	1x	1x	1.8x
Capitalization / Revenue	-	0.71x	0.39x	0.6x	0.56x	0.5x
EV / Revenue	-	0.8x	0.5x	0.69x	0.63x	0.55x
EV / EBITDA	-	20.1x	12.4x	16.3x	14x	12.3x
EV / EBIT	-	35x	21.7x	26.6x	22.5x	19.7x
EV / FCF	-	14.3x	126x	15.7x	24.5x	27.8x
FCF Yield	-	6.98%	0.79%	6.35%	4.08%	3.6%
Dividend per Share ²	-	0.2	0.23	0.186	0.24	0.2367
Rate of return	-	1.98%	5.09%	2.27%	2.93%	2.89%
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	-	147,733	120,220	142,355	154,297	171,985
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	8.200	8.200	8.200
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DELL TECHNOLOGIES INC.	25.18x	1.72x	15.96x	0.58%	277B
SEAGATE TECHNOLOGY HOLDINGS PLC	63.12x	15.81x	43x	0.35%	189B
HEWLETT PACKARD ENTERPRISE COMPANY	22.43x	1.8x	9.44x	1.13%	66.53B
LENOVO GROUP LIMITED	16.74x	0.36x	6.65x	1.93%	39.13B
ASIA VITAL COMPONENTS CO., LTD.	26.4x	4.29x	16.23x	1.25%	30.76B
HP INC.	11.97x	0.52x	6.36x	4.42%	24.8B
KING SLIDE WORKS CO., LTD.	40.21x	21.74x	29.64x	1.29%	25.31B
TD SYNNEX CORPORATION	15.98x	0.3x	8.88x	0.76%	20.3B
ASUSTEK COMPUTER INC.	14.43x	0.57x	11.3x	4.91%	18.25B
Average	26.27x	5.23x	16.39x	1.85%	76.77B
Weighted average by Cap.	34.37x	6.23x	22.03x	0.96%