Stock ITEL INTERLINK TELECOM
Add to a list
To use this feature you must be a member
Log inSign up

Financials Interlink Telecom

Equities

ITEL

TH7414010Z06

Integrated Telecommunications Services

End-of-day quote Thailand S.E.
Other stock markets
 23:00:00 29/04/2024 BST 		5-day change 1st Jan Change
2.42 THB -.--% Intraday chart for Interlink Telecom +8.04% +12.04%
02-27 Interlink Telecom Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
02-27 Interlink Telecom Public Company Limited Proposes Dividend from 2023, Payable on 23 May 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,480 2,740 6,361 4,707 3,000 3,445 - -
Enterprise Value (EV) 1 2,480 6,968 10,386 7,176 3,000 3,445 3,445 3,445
P/E ratio 13.8 x 14.4 x 23.2 x 19.9 x 11.4 x 10.3 x 9.19 x 8.41 x
Yield - - - 1.77% - 3.43% 3.23% 3.23%
Capitalization / Revenue 1.06 x 1.33 x 2.58 x 1.39 x 1.11 x 1.05 x 0.95 x 0.9 x
EV / Revenue 1.06 x 1.33 x 2.58 x 1.39 x 1.11 x 1.05 x 0.95 x 0.9 x
EV / EBITDA - 3.96 x 8.05 x 5.48 x 3.37 x 3.64 x 3.37 x 3.19 x
EV / FCF - - - 4.43 x - 5 x 9.97 x 9.65 x
FCF Yield - - - 22.6% - 20% 10% 10.4%
Price to Book - 1.45 x 2.19 x 1.31 x - 0.84 x 0.79 x 0.75 x
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,247,165 1,314,728 1,388,930 1,388,930 - -
Reference price 2 2.480 2.740 5.100 3.580 2.160 2.480 2.480 2.480
Announcement Date 25/02/20 24/02/21 22/02/22 24/02/23 27/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,347 2,059 2,466 3,393 2,714 3,294 3,608 3,847
EBITDA 1 - 692.7 790.2 858.5 889.4 946.5 1,022 1,078
EBIT 1 - - 469.4 517.1 511.9 580.5 637 674
Operating Margin - - 19.04% 15.24% 18.87% 17.63% 17.66% 17.52%
Earnings before Tax (EBT) 1 - 239.2 317.2 343.6 372.9 417 471.5 514
Net income 1 - 191.1 250.8 251.7 272.1 323.2 363.9 398
Net margin - 9.28% 10.17% 7.42% 10.03% 9.81% 10.09% 10.35%
EPS 2 0.1800 0.1900 0.2200 0.1800 0.1900 0.2400 0.2700 0.2950
Free Cash Flow 1 - - - 1,062 - 689.3 345.5 357
FCF margin - - - 31.31% - 20.93% 9.58% 9.28%
FCF Conversion (EBITDA) - - - 123.74% - 72.83% 33.79% 33.1%
FCF Conversion (Net income) - - - 422.09% - 213.27% 94.95% 89.69%
Dividend per Share 2 - - - 0.0635 - 0.0850 0.0800 0.0800
Announcement Date 25/02/20 24/02/21 22/02/22 24/02/23 27/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2
Net sales - 960.2 583.7 - 756.2 1,210 542.9 - 745.7 802.7 - -
EBITDA - - - - - - 189.6 - 231.7 253 - -
EBIT - 154.7 - - 111.7 159 100.2 - 136.3 151.6 - -
Operating Margin - 16.11% - - 14.77% 13.15% 18.46% - 18.27% 18.88% - -
Earnings before Tax (EBT) - 120.3 - - 67.5 110.8 - - - - - -
Net income 1 63.73 94.03 54.61 66.26 53.88 76.92 57.79 64.37 68.42 81.53 69 75
Net margin - 9.79% 9.36% - 7.12% 6.36% 10.64% - 9.18% 10.16% - -
EPS 0.0600 - - - - - 0.0400 - 0.0500 0.0500 - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 09/11/21 22/02/22 10/05/22 09/08/22 08/11/22 24/02/23 09/05/23 09/08/23 07/11/23 27/02/24 - -
1THB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - 4,228 4,025 2,469 - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - 6.103 x 5.094 x 2.877 x - - - -
Free Cash Flow 1 - - - 1,062 - 689 346 357
ROE (net income / shareholders' equity) - 10.2% 10.4% 7.73% - 8.15% 8.7% 8.95%
ROA (Net income/ Total Assets) - 2.68% 3.31% 3.05% - 4.6% 5.1% 5.25%
Assets 1 - 7,123 7,581 8,240 - 7,026 7,135 7,581
Book Value Per Share 2 - 1.890 2.330 2.740 - 2.940 3.120 3.320
Cash Flow per Share 2 - - - - - 0.5000 0.5500 0.5800
Capex 1 - - 332 326 - 396 350 350
Capex / Sales - - 13.46% 9.6% - 12.02% 9.7% 9.1%
Announcement Date 25/02/20 24/02/21 22/02/22 24/02/23 27/02/24 - - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Interlink Telecom

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
2.48 THB
Average target price
3.217 THB
Spread / Average Target
+29.70%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
INTERLINK TELECOM Stock Interlink Telecom
+12.04% 93.31M
CHINA MOBILE LIMITED Stock China Mobile Limited
+7.72% 196B
VERIZON COMMUNICATIONS Stock Verizon Communications
+3.26% 164B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
-0.09% 115B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-1.10% 93.15B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+12.30% 71.91B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+5.15% 59.65B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-6.81% 49.57B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-16.80% 38.69B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-32.59% 37.74B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. ITEL Stock
  4. Financials Interlink Telecom