Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 2026-08-21			5-day change	1st Jan Change
8.850 ^THB	+1.72%		+1.14%	+95.80%

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	92,483	-	-
Change	-	385.58%	-55.25%	95.8%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	106,903	104,755	100,944
Change	-	443.88%	-48.78%	76.55%	-2.01%	-3.64%
P/E	12.2x	40.4x	22.6x	31.6x	26.7x	23.3x
PBR	-	-	1.91x	3.54x	3.47x	3.28x
PEG	-	0.9x	-1.1x	0.8x	1.4x	1.6x
Capitalization / Revenue	-	0.71x	0.39x	0.67x	0.59x	0.53x
EV / Revenue	-	0.8x	0.5x	0.78x	0.67x	0.58x
EV / EBITDA	-	20.1x	12.4x	17.3x	14.9x	12.9x
EV / EBIT	-	35x	21.7x	28.1x	23.7x	20.2x
EV / FCF	-	14.3x	126x	21.7x	26.6x	33.6x
FCF Yield	-	6.98%	0.79%	4.6%	3.76%	2.97%
Dividend per Share ²	-	0.2	0.23	0.22	0.242	0.2433
Rate of return	-	1.98%	5.09%	2.49%	2.73%	2.75%
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	8.850	8.850	8.850
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.($)
CAL-COMP ELECTRONICS (THAILAND)	31.61x	0.78x	17.32x	2.49%	2.83B
DELL TECHNOLOGIES INC.	25.68x	1.76x	16.25x	0.57%	286B
SEAGATE TECHNOLOGY HOLDINGS PLC	24.76x	9.99x	17.99x	0.35%	193B
HEWLETT PACKARD ENTERPRISE COMPANY	23.86x	1.89x	9.9x	1.06%	70.78B
LENOVO GROUP LIMITED	16.19x	0.41x	7.46x	1.98%	47.12B
KING SLIDE WORKS CO., LTD.	38.54x	23.61x	29.24x	1.15%	40.06B
ASIA VITAL COMPONENTS CO., LTD.	28.97x	4.85x	16.82x	1.28%	35.32B
HP INC.	13.11x	0.56x	6.87x	4.04%	27.17B
ASUSTEK COMPUTER INC.	11.78x	0.62x	9.27x	5.64%	21.48B
TD SYNNEX CORPORATION	15.75x	0.3x	8.77x	0.77%	20B
Average	23.02x	4.48x	13.99x	1.93%	74.31B
Weighted average by Cap.	24.41x	5.03x	15.53x	1%