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

Stocks

End-of-day quote Thailand S.E. 13/08/2026			5-day change	1st Jan Change
8.450 ^THB	+2.42%		+3.68%	+86.95%

07-10	Cal-Comp Electronics (Thailand) Sales Surge 37% in June	MT
07-09	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	91,438	-	-
Change	-	385.58%	-55.25%	93.58%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	104,409	103,710	99,899
Change	-	443.88%	-48.78%	72.43%	-0.67%	-3.67%
P/E	12.2x	40.4x	22.6x	32x	25.5x	22.6x
PBR	-	-	1.91x	3.46x	3.32x	3.14x
PEG	-	0.9x	-1.1x	1x	1x	1.8x
Capitalization / Revenue	-	0.71x	0.39x	0.64x	0.59x	0.53x
EV / Revenue	-	0.8x	0.5x	0.73x	0.67x	0.58x
EV / EBITDA	-	20.1x	12.4x	17.2x	14.9x	13.1x
EV / EBIT	-	35x	21.7x	28.2x	23.9x	20.9x
EV / FCF	-	14.3x	126x	16.7x	25.9x	29.5x
FCF Yield	-	6.98%	0.79%	6%	3.86%	3.39%
Dividend per Share ²	-	0.2	0.23	0.186	0.24	0.2367
Rate of return	-	1.98%	5.09%	2.2%	2.84%	2.8%
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	8.450	8.450	8.450
Nbr of stocks (in thousands)	10,450,003	10,450,003	10,450,003	10,450,003	-	-
Announcement Date	27/2/24	27/2/25	26/2/26	-	-	-

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.($)
DELL TECHNOLOGIES INC.	29.03x	1.96x	18.14x	0.5%	320B
SEAGATE TECHNOLOGY HOLDINGS PLC	26.79x	10.84x	19.46x	0.32%	209B
HEWLETT PACKARD ENTERPRISE COMPANY	26.7x	2.08x	10.88x	0.95%	79.21B
LENOVO GROUP LIMITED	21.88x	0.47x	9.23x	1.63%	55.17B
ASIA VITAL COMPONENTS CO., LTD.	31.12x	5.45x	19.18x	1.11%	39.07B
KING SLIDE WORKS CO., LTD.	35.23x	21.51x	26.64x	1.26%	36.3B
HP INC.	13.81x	0.59x	7.17x	3.83%	28.62B
ASUSTEK COMPUTER INC.	12.02x	0.62x	9.36x	5.59%	21.67B
TD SYNNEX CORPORATION	16.02x	0.3x	8.91x	0.76%	20.36B
Average	23.62x	4.87x	14.33x	1.77%	89.86B
Weighted average by Cap.	26.79x	5.08x	16.74x	0.9%