Valuation Cal-Comp Electronics (Thailand)

Stocks

End-of-day quote Thailand S.E. 2026-10-22			5-day change	1st Jan Change
9.150 ^THB	-2.66%		-12.02%	+102.43%

Oct. 12	Cal-Comp Electronics (Thailand)'s Sales Rise 17% in September	MT
Oct. 09	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended September 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	95,618	-	-
Change	-	385.58%	-55.25%	102.43%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	107,927	106,982	104,379
Change	-	443.88%	-48.78%	78.24%	-0.88%	-2.43%
P/E	12.2x	40.4x	22.6x	30.8x	27.6x	23.7x
PBR	-	-	1.91x	3.64x	3.59x	3.39x
PEG	-	0.9x	-1.1x	0.6x	2.3x	1.4x
Capitalization / Revenue	-	0.71x	0.39x	0.67x	0.61x	0.54x
EV / Revenue	-	0.8x	0.5x	0.75x	0.69x	0.59x
EV / EBITDA	-	20.1x	12.4x	17.5x	15.5x	13.7x
EV / EBIT	-	35x	21.7x	27.6x	23.9x	20.8x
EV / FCF	-	14.3x	126x	21.5x	25.1x	28.8x
FCF Yield	-	6.98%	0.79%	4.66%	3.98%	3.48%
Dividend per Share ²	-	0.2	0.23	0.215	0.242	0.2467
Rate of return	-	1.98%	5.09%	2.35%	2.64%	2.7%
EPS ²	0.17	0.25	0.2	0.2967	0.332	0.3867
Distribution rate	-	80%	115%	72.5%	72.9%	63.8%
Net sales ¹	-	147,733	120,220	143,087	155,825	175,537
EBITDA ¹	-	5,873	4,871	6,184	6,883	7,599
EBIT ¹	-	3,373	2,788	3,909	4,469	5,024
Net income ¹	1,116	2,603	2,044	3,086	3,615	4,249
Net Debt ¹	-	12,674	13,318	12,310	11,365	8,762
Reference price ²	2.080	10.100	4.520	9.150	9.150	9.150
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)	30.84x	0.75x	17.45x	2.35%	2.83B
DELL TECHNOLOGIES INC.	18.66x	1.59x	12.53x	0.55%	290B
SANDISK CORPORATION	5.7x	2.98x	3.7x	-.--%	181B
SEAGATE TECHNOLOGY HOLDINGS PLC	18.04x	7.25x	12.86x	0.47%	143B
WESTERN DIGITAL CORPORATION	14.2x	5.86x	10.41x	0.19%	129B
HEWLETT PACKARD ENTERPRISE COMPANY	20.07x	1.91x	9.78x	1%	75.25B
NETAPP, INC.	27.67x	4.99x	15.09x	0.97%	42.32B
EVERPURE, INC.	126.5x	7.81x	34.44x	-.--%	41.1B
QUANTA COMPUTER INC.	12.01x	0.36x	10.29x	5.91%	38.08B
ASIA VITAL COMPONENTS CO., LTD.	30.24x	5.31x	18.05x	1.39%	37.87B
Average	30.39x	3.88x	14.46x	1.28%	98.1B
Weighted average by Cap.	20.83x	3.76x	11.63x	0.67%