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

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-07-14			5-day change	1st Jan Change
8.770 ^TWD	-1.24%		-0.34%	+53.32%

Jul. 10	Cal-Comp Electronics (Thailand) Sales Surge 37% in June	MT
Jul. 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	96,140	-	-
Change	-	385.58%	-55.25%	103.54%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	109,112	108,412	104,601
Change	-	443.88%	-48.78%	80.2%	-0.64%	-3.52%
P/E	12.2x	40.4x	22.6x	34.8x	27.7x	24.6x
PBR	-	-	1.91x	3.77x	3.61x	3.41x
PEG	-	0.9x	-1.1x	1.1x	1.1x	2x
Capitalization / Revenue	-	0.71x	0.39x	0.68x	0.62x	0.56x
EV / Revenue	-	0.8x	0.5x	0.77x	0.7x	0.61x
EV / EBITDA	-	20.1x	12.4x	18x	15.5x	13.7x
EV / EBIT	-	35x	21.7x	29.4x	25x	21.9x
EV / FCF	-	14.3x	126x	17.4x	27.1x	30.9x
FCF Yield	-	6.98%	0.79%	5.74%	3.69%	3.24%
Dividend per Share ²	-	0.2	0.23	0.186	0.24	0.2367
Rate of return	-	1.98%	5.09%	2.02%	2.61%	2.57%
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	9.200	9.200	9.200
Nbr of stocks (in thousands)	10,450,003	10,450,003	10,450,003	10,450,003	-	-
Announcement Date	2/27/24	2/27/25	2/26/26	-	-	-

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.	24.69x	1.71x	15.71x	0.58%	276B
SEAGATE TECHNOLOGY HOLDINGS PLC	65.86x	16.32x	44.4x	0.34%	195B
HEWLETT PACKARD ENTERPRISE COMPANY	21.43x	1.72x	9.01x	1.2%	62.56B
LENOVO GROUP LIMITED	16.11x	0.34x	6.18x	2.06%	36.87B
ASIA VITAL COMPONENTS CO., LTD.	23.44x	3.74x	14.55x	1.73%	27.12B
KING SLIDE WORKS CO., LTD.	40.46x	22.08x	30.63x	1.29%	23.93B
DAWNING INFORMATION INDUSTRY CO., LTD.	58.03x	-	-	0.42%	22.9B
HP INC.	10.93x	0.48x	5.91x	4.84%	22.65B
TD SYNNEX CORPORATION	15.82x	0.3x	8.8x	0.77%	20.09B
Average	30.75x	5.84x	16.90x	1.47%	76.31B
Weighted average by Cap.	36.50x	6.65x	22.91x	0.86%