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

Stocks

End-of-day quote Taiwan S.E. 2026-08-24			5-day change	1st Jan Change
8.420 ^TWD	0.00%		-4.54%	+47.20%

Aug. 14	Cal-Comp Electronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Aug. 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	91,960	-	-
Change	-	385.58%	-55.25%	94.69%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	106,380	104,232	100,421
Change	-	443.88%	-48.78%	75.69%	-2.02%	-3.66%
P/E	12.2x	40.4x	22.6x	31.4x	26.5x	23.2x
PBR	-	-	1.91x	3.52x	3.45x	3.26x
PEG	-	0.9x	-1.1x	0.8x	1.4x	1.6x
Capitalization / Revenue	-	0.71x	0.39x	0.67x	0.59x	0.52x
EV / Revenue	-	0.8x	0.5x	0.77x	0.67x	0.57x
EV / EBITDA	-	20.1x	12.4x	17.2x	14.8x	12.9x
EV / EBIT	-	35x	21.7x	27.9x	23.6x	20.1x
EV / FCF	-	14.3x	126x	21.6x	26.5x	33.5x
FCF Yield	-	6.98%	0.79%	4.63%	3.78%	2.99%
Dividend per Share ²	-	0.2	0.23	0.22	0.242	0.2433
Rate of return	-	1.98%	5.09%	2.5%	2.75%	2.77%
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	8.800	8.800	8.800
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.	25.16x	1.72x	15.87x	0.58%	280B
SEAGATE TECHNOLOGY HOLDINGS PLC	23.15x	9.32x	16.79x	0.37%	180B
HEWLETT PACKARD ENTERPRISE COMPANY	23.4x	1.86x	9.68x	1.08%	69.43B
LENOVO GROUP LIMITED	16.12x	0.41x	7.43x	1.98%	46.92B
KING SLIDE WORKS CO., LTD.	41.49x	25.48x	31.56x	1.07%	43.11B
ASIA VITAL COMPONENTS CO., LTD.	28.87x	4.83x	16.75x	1.29%	35.19B
HP INC.	12.61x	0.54x	6.6x	4.2%	26.14B
ASUSTEK COMPUTER INC.	11.8x	0.62x	9.29x	5.63%	21.52B
TD SYNNEX CORPORATION	15.34x	0.29x	8.56x	0.79%	19.48B
Average	21.99x	5.01x	13.62x	1.89%	80.2B
Weighted average by Cap.	23.94x	5.00x	15.21x	1.02%