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

Stocks

End-of-day quote Taiwan S.E. Other stock markets 24/06/2026			5-day change	1st Jan Change
10.00 ^TWD	+9.53%		+4.71%	+74.83%

09/06	Cal-Comp Electronics Public Company Limited Reports Preliminary Unaudited Consolidated Sales Results for the Month and Year to Date Ended May 2026	CI
04/06	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	96,140	-	-
Change	-	385.58%	-55.25%	103.54%	-	-
Enterprise Value (EV) ¹	21,736	118,219	60,552	109,112	108,412	104,601
Change	-	443.88%	-48.78%	80.2%	-0.64%	-3.52%
P/E	12.2x	40.4x	22.6x	32.9x	27.1x	24.6x
PBR	-	-	1.91x	3.74x	3.59x	3.41x
PEG	-	0.9x	-1.1x	0.8x	1.3x	2.51x
Capitalization / Revenue	-	0.71x	0.39x	0.67x	0.61x	0.56x
EV / Revenue	-	0.8x	0.5x	0.76x	0.69x	0.61x
EV / EBITDA	-	20.1x	12.4x	17.7x	15.4x	13.7x
EV / EBIT	-	35x	21.7x	29.3x	25x	21.9x
EV / FCF	-	14.3x	126x	18.9x	27.1x	30.9x
FCF Yield	-	6.98%	0.79%	5.29%	3.69%	3.24%
Dividend per Share ²	-	0.2	0.23	0.1825	0.225	0.2367
Rate of return	-	1.98%	5.09%	1.98%	2.45%	2.57%
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	9.200	9.200	9.200
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DELL TECHNOLOGIES INC.	24.81x	1.72x	15.74x	0.58%	276B
SEAGATE TECHNOLOGY HOLDINGS PLC	79.29x	19.67x	53.74x	0.28%	235B
HEWLETT PACKARD ENTERPRISE COMPANY	22.19x	1.77x	9.27x	1.16%	64.78B
LENOVO GROUP LIMITED	21.66x	0.41x	7.91x	1.85%	35.25B
ASIA VITAL COMPONENTS CO., LTD.	25.55x	4.12x	16.26x	1.58%	30.03B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	80.06x	-	-	0.11%	22.09B
TD SYNNEX CORPORATION	21.41x	0.36x	11.02x	0.67%	23.32B
KING SLIDE WORKS CO., LTD.	40.86x	23.45x	33.72x	1.16%	22.5B
HP INC.	10.45x	0.46x	5.69x	5.07%	21.65B
Average	36.25x	6.49x	19.17x	1.39%	81.22B
Weighted average by Cap.	43.60x	8.31x	27.48x	0.78%