Stock JMT-F JMT NETWORK SERVICES
Add to a list
To use this feature you must be a member
Log inSign up

Financials JMT Network Services Thailand S.E.

Equities

JMT-F

TH3925010Z13

Corporate Financial Services

End-of-day quote Thailand S.E.
Other stock markets
 23:00:00 03/07/2022 BST 		5-day change 1st Jan Change
74 THB +74.12% Intraday chart for JMT Network Services -.--% -.--%
05-15 JMT Network Services Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
02-12 JMT Network Services Public Company Limited Proposes Interim Dividend, Payable on May 3, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 17,760 35,139 93,661 100,682 37,223 24,232 - -
Enterprise Value (EV) 1 17,760 35,139 93,661 104,434 37,223 24,232 24,232 24,232
P/E ratio 26.6 x 33.8 x 54.4 x 57 x 18.5 x 13 x 10.8 x 9.41 x
Yield 2.83% 2.33% 1.2% 1.57% - 4.87% 5.86% 6.58%
Capitalization / Revenue 7.03 x 11 x 28.3 x 24.1 x 7.32 x 4.48 x 4.03 x 3.66 x
EV / Revenue 7.03 x 11 x 28.3 x 24.1 x 7.32 x 4.48 x 4.03 x 3.66 x
EV / EBITDA 15.9 x 21.3 x - 42.4 x 12.5 x 7.99 x 6.92 x 6.3 x
EV / FCF - - - 43 x - 17.2 x 15.6 x 13.3 x
FCF Yield - - - 2.32% - 5.81% 6.43% 7.5%
Price to Book - 6.28 x 4.92 x 4.37 x - 0.91 x 0.87 x 0.84 x
Nbr of stocks (in thousands) 887,991 976,091 1,367,310 1,459,158 1,459,740 1,459,740 - -
Reference price 2 20.00 36.00 68.50 69.00 25.50 16.60 16.60 16.60
Announcement Date 26/02/20 25/02/21 24/02/22 13/02/23 12/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,525 3,191 3,305 4,185 5,086 5,409 6,010 6,621
EBITDA 1 1,120 1,650 - 2,373 2,986 3,034 3,502 3,846
EBIT 1 - 1,524 1,676 2,220 2,828 2,163 2,570 3,065
Operating Margin - 47.75% 50.72% 53.04% 55.6% 39.98% 42.77% 46.3%
Earnings before Tax (EBT) 1 838.9 1,210 1,620 1,890 2,437 2,205 2,611 3,053
Net income 1 681.4 1,047 1,400 1,746 2,011 1,878 2,275 2,592
Net margin 26.99% 32.81% 42.37% 41.71% 39.53% 34.73% 37.85% 39.15%
EPS 2 0.7522 1.065 1.260 1.210 1.380 1.277 1.537 1.763
Free Cash Flow 1 - - - 2,339 - 1,409 1,558 1,817
FCF margin - - - 55.88% - 26.05% 25.93% 27.44%
FCF Conversion (EBITDA) - - - 98.54% - 46.44% 44.48% 47.24%
FCF Conversion (Net income) - - - 133.98% - 75.01% 68.5% 70.09%
Dividend per Share 2 0.5666 0.8402 0.8200 1.080 - 0.8087 0.9721 1.092
Announcement Date 26/02/20 25/02/21 24/02/22 13/02/23 12/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2
Net sales 1,625 - - 1,087 2,166 989.6 - - - - - - -
EBITDA - - - - - - - - - - - - -
EBIT 835.9 - - 450.5 984.7 594.8 - - - - 762.1 665.8 -
Operating Margin 51.43% - - 41.43% 45.46% 60.11% - - - - - - -
Earnings before Tax (EBT) 682 - - - - - 549.7 - - - - 528.2 -
Net income 1 571.6 477.1 - 433.3 800.3 455.5 489.8 453.1 551 466.3 540.3 422.9 458
Net margin 35.17% - - 39.85% 36.94% 46.03% - - - - - - -
EPS - - 0.2600 - - - 0.3400 - - - 0.3700 0.2900 -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 10/08/21 24/02/22 13/05/22 11/08/22 11/08/22 10/11/22 13/02/23 12/05/23 10/08/23 10/11/23 12/02/24 15/05/24 -
1THB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - 3,752 - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - 1.581 x - - - -
Free Cash Flow 1 - - - 2,339 - 1,409 1,558 1,817
ROE (net income / shareholders' equity) 20.1% 23% 11.3% 8.3% - 6.94% 8.2% 9%
ROA (Net income/ Total Assets) - 8.58% 6.62% 5.64% - 4.17% 4.89% 5.18%
Assets 1 - 12,203 21,153 30,949 - 45,008 46,537 50,018
Book Value Per Share 2 - 5.730 13.90 15.80 - 18.20 19.00 19.80
Cash Flow per Share 2 - - - 1.670 - 1.000 1.100 1.300
Capex 1 - - - 81.3 - 100 100 100
Capex / Sales - - - 1.94% - 1.85% 1.66% 1.51%
Announcement Date 26/02/20 25/02/21 24/02/22 13/02/23 12/02/24 - - -
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 JMT Network Services

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
8
Last Close Price
16.6 THB
Average target price
20.29 THB
Spread / Average Target
+22.21%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Corporate Financial Services

1st Jan change Capi.
INDIAN RAILWAY FINANCE CORPORATION LIMITED Stock Indian Railway Finance Corporation Limited
+75.94% 27.35B
POWER FINANCE CORPORATION LIMITED Stock Power Finance Corporation Limited
+33.31% 20.15B
REC LIMITED Stock REC Limited
+29.02% 16.79B
MITSUBISHI HC CAPITAL INC. Stock Mitsubishi HC Capital Inc.
+7.52% 9.38B
CHAILEASE HOLDING COMPANY LIMITED Stock Chailease Holding Company Limited
-18.91% 7.8B
ELEMENT FLEET MANAGEMENT CORP. Stock Element Fleet Management Corp.
+12.29% 6.85B
INDIAN RENEWABLE ENERGY DEVELOPMENT AGENCY LIMITED Stock Indian Renewable Energy Development Agency Limited
+74.23% 5.76B
L&T FINANCE LIMITED Stock L&T Finance Limited
+10.19% 5.37B
REINET INVESTMENTS S.C.A. Stock Reinet Investments S.C.A.
+6.25% 4.63B
Other Corporate Financial Services
  1. Stock Market
  2. Equities
  3. JMT Stock
  4. JMT-F Stock
  5. Financials JMT Network Services
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW