Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. Other stock markets 23/07/2026			5-day change	1st Jan Change
8.950 ^THB	-1.10%		-0.56%	+98.01%

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	93,528	-	-
Change	-	385.58%	-55.25%	98.01%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	106,499	105,800	101,989
Change	-	443.88%	-48.78%	75.88%	-0.66%	-3.6%
P/E	12.2x	40.4x	22.6x	33.9x	27x	24x
PBR	-	-	1.91x	3.66x	3.52x	3.32x
PEG	-	0.9x	-1.1x	1.1x	1x	1.9x
Capitalization / Revenue	-	0.71x	0.39x	0.66x	0.61x	0.54x
EV / Revenue	-	0.8x	0.5x	0.75x	0.69x	0.59x
EV / EBITDA	-	20.1x	12.4x	17.6x	15.2x	13.3x
EV / EBIT	-	35x	21.7x	28.7x	24.4x	21.4x
EV / FCF	-	14.3x	126x	17x	26.5x	30.1x
FCF Yield	-	6.98%	0.79%	5.88%	3.78%	3.32%
Dividend per Share ²	-	0.2	0.23	0.186	0.24	0.2367
Rate of return	-	1.98%	5.09%	2.08%	2.68%	2.64%
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	8.950	8.950	8.950
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.($)
CAL-COMP ELECTRONICS (THAILAND)	33.9x	0.75x	17.57x	2.08%	2.76B
DELL TECHNOLOGIES INC.	25.79x	1.76x	16.37x	0.57%	284B
SEAGATE TECHNOLOGY HOLDINGS PLC	69.83x	17.3x	47.06x	0.32%	207B
HEWLETT PACKARD ENTERPRISE COMPANY	21.61x	1.72x	9.05x	1.19%	63.09B
LENOVO GROUP LIMITED	16.71x	0.36x	6.69x	1.95%	38.95B
ASIA VITAL COMPONENTS CO., LTD.	24.77x	4.13x	15.5x	1.31%	29.55B
KING SLIDE WORKS CO., LTD.	38.84x	20.86x	28.53x	1.33%	24.13B
HP INC.	10.82x	0.48x	5.86x	4.89%	22.41B
DAWNING INFORMATION INDUSTRY CO., LTD.	53.49x	-	-	0.46%	21.13B
TD SYNNEX CORPORATION	15.61x	0.29x	8.7x	0.78%	19.83B
Average	31.14x	5.29x	17.26x	1.49%	71.24B
Weighted average by Cap.	38.20x	7.01x	24.16x	0.83%