Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 06/11/2026			5-day change	1st Jan Change
7.450 ^THB	-3.87%		-6.29%	+64.82%

10-12	Cal-Comp Electronics (Thailand)'s Sales Rise 17% in September	MT
10-09	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended September 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	77,853	-	-
Change	-	385.58%	-55.25%	64.82%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	90,162	89,217	86,614
Change	-	443.88%	-48.78%	48.9%	-1.05%	-2.92%
P/E	12.2x	40.4x	22.6x	25.1x	22.4x	19.3x
PBR	-	-	1.91x	2.96x	2.92x	2.76x
PEG	-	0.9x	-1.1x	0.5x	1.9x	1.2x
Capitalization / Revenue	-	0.71x	0.39x	0.54x	0.5x	0.44x
EV / Revenue	-	0.8x	0.5x	0.63x	0.57x	0.49x
EV / EBITDA	-	20.1x	12.4x	14.6x	13x	11.4x
EV / EBIT	-	35x	21.7x	23.1x	20x	17.2x
EV / FCF	-	14.3x	126x	17.9x	21x	23.9x
FCF Yield	-	6.98%	0.79%	5.57%	4.77%	4.19%
Dividend per Share ²	-	0.2	0.23	0.215	0.242	0.2467
Rate of return	-	1.98%	5.09%	2.89%	3.25%	3.31%
EPS ²	0.17	0.25	0.2	0.2967	0.332	0.3867
Distribution rate	-	80%	115%	72.5%	72.9%	63.8%
Net sales ¹	-	147,733	120,220	143,087	155,825	175,537
EBITDA ¹	-	5,873	4,871	6,184	6,883	7,599
EBIT ¹	-	3,373	2,788	3,909	4,469	5,024
Net income ¹	1,116	2,603	2,044	3,086	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	7.450	7.450	7.450
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.($)
CAL-COMP ELECTRONICS (THAILAND)	25.11x	0.63x	14.58x	2.89%	2.32B
DELL TECHNOLOGIES INC.	13.6x	1.17x	9.21x	0.77%	209B
SANDISK CORPORATION	3.6x	1.99x	2.46x	-.--%	119B
SEAGATE TECHNOLOGY HOLDINGS PLC	11.64x	4.99x	8.92x	0.65%	106B
WESTERN DIGITAL CORPORATION	10.85x	4.46x	7.95x	0.25%	98.74B
HEWLETT PACKARD ENTERPRISE COMPANY	16.03x	1.57x	8.02x	1.26%	59.43B
QUANTA COMPUTER INC.	10.83x	0.33x	9.44x	6.55%	34.15B
NETAPP, INC.	21.8x	3.87x	11.67x	1.24%	33.23B
EVERPURE, INC.	99.24x	6.06x	26.71x	-.--%	32.24B
LENOVO GROUP LIMITED	11.89x	0.24x	4.74x	2.82%	29.76B
Average	22.46x	2.53x	10.37x	1.64%	72.34B
Weighted average by Cap.	15.52x	2.61x	8.53x	0.95%