Valuation JMT Network Services

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
10.10 ^THB	0.00%		-3.81%	+15.43%

08-11	JMT Network Services Public Company Limited Announces Board and Committee Changes, Effective August 11, 2026	CI
08-11	JMT Network Services Public Company Limited Announces Interim Dividend for the Operating Period from January 1, 2026 to June 30, 2026, Payable on September 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	93,661	100,682	37,223	26,567	12,773	14,743	-	-
Change	-	7.5%	-63.03%	-28.63%	-51.92%	15.43%	-	-
Enterprise Value (EV) ¹	93,661	104,434	46,465	34,888	12,773	20,520	14,743	14,743
Change	-	11.5%	-55.51%	-24.92%	-63.39%	60.66%	-28.15%	0%
P/E	54.4x	57x	18.5x	16.4x	12.3x	12.6x	10.3x	10.2x
PBR	4.92x	4.37x	1.4x	1.04x	0.47x	0.54x	0.52x	0.53x
PEG	-	-14.36x	1.3x	-0.8x	-0.3x	1x	0.5x	10.07x
Capitalization / Revenue	28.3x	24.1x	7.32x	5.52x	2.66x	3.07x	3x	2.93x
EV / Revenue	28.3x	25x	9.14x	7.25x	2.66x	4.28x	3x	2.93x
EV / EBITDA	-	44x	15.6x	13.1x	6.57x	9.9x	7.26x	6.64x
EV / EBIT	55.9x	47x	16.4x	16.5x	5.59x	17.3x	9.38x	11x
EV / FCF	-	44.7x	-19.8x	31.7x	4.44x	28.7x	17.7x	-
FCF Yield	-	2.24%	-5.05%	3.15%	22.5%	3.49%	5.66%	-
Dividend per Share ²	0.82	1.08	0.83	0.66	0.67	0.6275	0.6734	0.7267
Rate of return	1.2%	1.57%	3.25%	3.63%	7.66%	6.21%	6.67%	7.19%
EPS ²	1.26	1.21	1.38	1.11	0.71	0.8	0.9801	0.99
Distribution rate	65.1%	89.3%	60.1%	59.5%	94.4%	78.4%	68.7%	73.4%
Net sales ¹	3,305	4,185	5,086	4,811	4,802	4,800	4,922	5,026
EBITDA ¹	-	2,373	2,986	2,661	1,945	2,074	2,030	2,219
EBIT ¹	1,676	2,220	2,828	2,110	2,284	1,186	1,572	1,334
Net income ¹	1,400	1,746	2,011	1,615	1,030	1,166	1,434	1,445
Net Debt ¹	-	3,752	9,242	8,320	-	5,777	-	-
Reference price ²	68.50	69.00	25.50	18.20	8.75	10.10	10.10	10.10
Nbr of stocks (in thousands)	1,367,310	1,459,158	1,459,740	1,459,740	1,459,740	1,459,740	-	-
Announcement Date	24/02/22	13/02/23	12/02/24	11/02/25	11/02/26	-	-	-

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.($)
JMT NETWORK SERVICES	12.63x	4.28x	9.9x	6.21%	439M
FEDERAL NATIONAL MORTGAGE ASSOCIATION	109.25x	-	-	-.--%	25.08B
AERCAP HOLDINGS N.V.	8.55x	7.27x	8.38x	1.11%	22.29B
FEDERAL HOME LOAN MORTGAGE CORPORATION	1192.19x	-	-	-.--%	12.79B
MITSUBISHI HC CAPITAL INC.	11.41x	4.13x	46.97x	3.96%	11.87B
POWER FINANCE CORPORATION LIMITED	5.36x	-	-	5.65%	10.92B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	11.17x	-	-	4.41%	10.48B
TOKYO CENTURY CORPORATION	8.86x	3.15x	28.13x	3.76%	8.01B
Average	169.93x	4.71x	23.35x	3.14%	12.73B
Weighted average by Cap.	182.23x	5.59x	22.86x	2.09%