Stock JAS JASMINE INTERNATIONAL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Jasmine International

Equities

JAS

TH0418G10Z03

Integrated Telecommunications Services

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
3.2 THB -0.62% Intraday chart for Jasmine International +11.89% +52.38%
Apr. 22 Jasmine International Public Company Limited announces an Equity Buyback for 300,748,563 shares, representing 3.5% for THB 1,504 million. CI
Apr. 19 Jasmine International Public Company Limited authorizes a Buyback Plan. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 36,299 40,827 27,325 30,075 18,904 18,045
Enterprise Value (EV) 1 43,197 23,007 88,037 89,239 76,043 6,501
P/E ratio 7.69 x 6.02 x -8.57 x -20 x -9.32 x 0.91 x
Yield 13% 35.6% 7.86% - - -
Capitalization / Revenue 1.97 x 2.21 x 1.42 x 1.52 x 0.94 x 0.63 x
EV / Revenue 2.35 x 1.25 x 4.58 x 4.52 x 3.77 x 0.23 x
EV / EBITDA 6.53 x 3.71 x 16.4 x 13.1 x 13.3 x 0.21 x
EV / FCF 12.9 x 3.47 x 866 x 13 x 11.4 x 0.37 x
FCF Yield 7.77% 28.8% 0.12% 7.7% 8.77% 268%
Price to Book 2.05 x 2.03 x 6.98 x 6.78 x 7.71 x 1.19 x
Nbr of stocks (in thousands) 8,138,866 8,165,350 8,592,816 8,592,816 8,592,816 8,592,816
Reference price 2 4.460 5.000 3.180 3.500 2.200 2.100
Announcement Date 2/18/19 2/4/20 3/1/21 2/24/22 2/28/23 2/20/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 18,419 18,438 19,205 19,763 20,168 28,600
EBITDA 1 6,619 6,200 5,384 6,791 5,702 31,496
EBIT 1 2,169 1,072 184.4 1,314 568.6 23,062
Operating Margin 11.78% 5.81% 0.96% 6.65% 2.82% 80.64%
Earnings before Tax (EBT) 1 5,436 16,286 -2,933 -1,121 -2,027 22,230
Net income 1 4,913 7,265 -3,126 -1,501 -2,029 19,837
Net margin 26.67% 39.4% -16.28% -7.59% -10.06% 69.36%
EPS 2 0.5800 0.8300 -0.3711 -0.1746 -0.2361 2.309
Free Cash Flow 1 3,356 6,635 101.6 6,872 6,669 17,437
FCF margin 18.22% 35.99% 0.53% 34.77% 33.07% 60.97%
FCF Conversion (EBITDA) 50.7% 107.02% 1.89% 101.19% 116.95% 55.36%
FCF Conversion (Net income) 68.31% 91.34% - - - 87.9%
Dividend per Share 2 0.5800 1.780 0.2500 - - -
Announcement Date 2/18/19 2/4/20 3/1/21 2/24/22 2/28/23 2/20/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 6,898 - 60,712 59,164 57,138 -
Net Cash position 1 - 17,819 - - - 11,544
Leverage (Debt/EBITDA) 1.042 x - 11.28 x 8.712 x 10.02 x -
Free Cash Flow 1 3,356 6,635 102 6,872 6,669 17,437
ROE (net income / shareholders' equity) 29.9% 36.8% -23.8% -24.5% -44.9% 209%
ROA (Net income/ Total Assets) 2.62% 1.09% 0.14% 0.84% 0.39% 25.9%
Assets 1 187,439 665,501 -2,301,730 -179,338 -524,997 76,642
Book Value Per Share 2 2.170 2.470 0.4600 0.5200 0.2900 1.760
Cash Flow per Share 2 0.1100 2.940 0.1300 0.1800 0.0800 1.470
Capex 1 3,985 2,469 1,943 1,653 2,682 1,293
Capex / Sales 21.64% 13.39% 10.12% 8.37% 13.3% 4.52%
Announcement Date 2/18/19 2/4/20 3/1/21 2/24/22 2/28/23 2/20/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
JASMINE INTERNATIONAL Stock Jasmine International
+52.38% 742M
CHINA MOBILE LIMITED Stock China Mobile Limited
+7.48% 199B
VERIZON COMMUNICATIONS Stock Verizon Communications
+5.25% 167B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
+0.46% 116B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-2.38% 89.84B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+15.24% 72.93B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+2.80% 58.4B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-6.19% 50.38B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-13.65% 40.2B
BCE INC. Stock BCE Inc.
-14.53% 29.72B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. JAS Stock
  4. Financials Jasmine International