Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-22			5-day change	1st Jan Change
9.250 ^THB	+2.78%		-6.09%	+104.65%

Jun. 09	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended May 2026	CI
Jun. 04	Maybank Downgrades Cal-Comp Electronics Thailand to Hold from Buy; Price Target is THB9.20	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,736	105,545	47,234	96,663	-	-
Change	-	385.58%	-55.25%	104.65%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	109,634	108,935	105,124
Change	-	443.88%	-48.78%	81.06%	-0.64%	-3.5%
P/E	12.2x	40.4x	22.6x	33x	27.2x	24.8x
PBR	-	-	1.91x	3.77x	3.61x	3.43x
PEG	-	0.9x	-1.1x	0.8x	1.3x	2.53x
Capitalization / Revenue	-	0.71x	0.39x	0.67x	0.62x	0.56x
EV / Revenue	-	0.8x	0.5x	0.76x	0.7x	0.61x
EV / EBITDA	-	20.1x	12.4x	17.7x	15.4x	13.7x
EV / EBIT	-	35x	21.7x	29.5x	25.1x	22x
EV / FCF	-	14.3x	126x	19x	27.2x	31x
FCF Yield	-	6.98%	0.79%	5.26%	3.67%	3.22%
Dividend per Share ²	-	0.2	0.23	0.1825	0.225	0.2367
Rate of return	-	1.98%	5.09%	1.97%	2.43%	2.56%
EPS ²	0.17	0.25	0.2	0.28	0.34	0.3733
Distribution rate	-	80%	115%	65.2%	66.2%	63.4%
Net sales ¹	-	147,733	120,220	144,298	156,534	171,985
EBITDA ¹	-	5,873	4,871	6,180	7,062	7,655
EBIT ¹	-	3,373	2,788	3,719	4,344	4,772
Net income ¹	1,116	2,603	2,044	3,050	3,678	4,117
Net Debt ¹	-	12,674	13,318	12,972	12,272	8,461
Reference price ²	2.080	10.100	4.520	9.250	9.250	9.250
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CAL-COMP ELECTRONICS (THAILAND)	33.04x	0.76x	17.74x	1.97%	2.93B
DELL TECHNOLOGIES INC.	24.29x	1.7x	15.44x	0.59%	271B
SEAGATE TECHNOLOGY HOLDINGS PLC	83.52x	20.71x	56.58x	0.27%	248B
HEWLETT PACKARD ENTERPRISE COMPANY	21.96x	1.75x	9.19x	1.18%	64.09B
LENOVO GROUP LIMITED	22.65x	0.43x	8.3x	1.77%	36.86B
ASIA VITAL COMPONENTS CO., LTD.	25.5x	4.11x	16.23x	1.59%	29.98B
TD SYNNEX CORPORATION	20.9x	0.36x	10.79x	0.68%	22.77B
HP INC.	10.39x	0.46x	5.67x	5.1%	21.53B
KING SLIDE WORKS CO., LTD.	41.27x	23.69x	34.08x	1.15%	22.73B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	82.75x	-	-	0.11%	22.89B
Average	36.63x	6.00x	19.33x	1.44%	74.19B
Weighted average by Cap.	45.67x	8.89x	28.87x	0.77%