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
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
2.42 THB +1.68% Intraday chart for Interlink Telecom +8.04% +12.04%
Feb. 27 Interlink Telecom Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 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 3,361 - -
Enterprise Value (EV) 1 2,480 6,968 10,386 7,176 3,000 3,361 3,361 3,361
P/E ratio 13.8 x 14.4 x 23.2 x 19.9 x 11.4 x 10.1 x 8.96 x 8.2 x
Yield - - - 1.77% - 3.51% 3.31% 3.31%
Capitalization / Revenue 1.06 x 1.33 x 2.58 x 1.39 x 1.11 x 1.02 x 0.93 x 0.87 x
EV / Revenue 1.06 x 1.33 x 2.58 x 1.39 x 1.11 x 1.02 x 0.93 x 0.87 x
EV / EBITDA - 3.96 x 8.05 x 5.48 x 3.37 x 3.55 x 3.29 x 3.12 x
EV / FCF - - - 4.43 x - 4.88 x 9.73 x 9.42 x
FCF Yield - - - 22.6% - 20.5% 10.3% 10.6%
Price to Book - 1.45 x 2.19 x 1.31 x - 0.82 x 0.78 x 0.73 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 2.420 2.420 2.420
Announcement Date 2/25/20 2/24/21 2/22/22 2/24/23 2/27/24 - - -
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 2/25/20 2/24/21 2/22/22 2/24/23 2/27/24 - - -
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 11/9/21 2/22/22 5/10/22 8/9/22 11/8/22 2/24/23 5/9/23 8/9/23 11/7/23 2/27/24 - -
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 2/25/20 2/24/21 2/22/22 2/24/23 2/27/24 - - -
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
2.42 THB
Average target price
3.217 THB
Spread / Average Target
+32.92%
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% 90.77M
CHINA MOBILE LIMITED Stock China Mobile Limited
+8.02% 195B
VERIZON COMMUNICATIONS Stock Verizon Communications
+6.34% 169B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
-0.23% 116B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-0.87% 90.26B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+15.24% 71.66B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+5.15% 58.89B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-5.82% 50.58B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-13.44% 40.25B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-33.17% 35.71B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. ITEL Stock
  4. Financials Interlink Telecom