Valuation JMT Network Services

Stocks

End-of-day quote Thailand S.E. 2026-08-28			5-day change	1st Jan Change
11.20 ^THB	0.00%		-4.27%	+28.00%

Aug. 11	JMT Network Services Public Company Limited Announces Board and Committee Changes, Effective August 11, 2026	CI
Aug. 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	16,349	-	-
Change	-	7.5%	-63.03%	-28.63%	-51.92%	28%	-	-
Enterprise Value (EV) ¹	93,661	104,434	46,465	34,888	12,773	22,126	16,349	16,349
Change	-	11.5%	-55.51%	-24.92%	-63.39%	73.23%	-26.11%	0%
P/E	54.4x	57x	18.5x	16.4x	12.3x	13.8x	11.4x	11.3x
PBR	4.92x	4.37x	1.4x	1.04x	0.47x	0.6x	0.58x	0.59x
PEG	-	-14.36x	1.3x	-0.8x	-0.3x	1x	0.5x	11.15x
Capitalization / Revenue	28.3x	24.1x	7.32x	5.52x	2.66x	3.35x	3.32x	3.25x
EV / Revenue	28.3x	25x	9.14x	7.25x	2.66x	4.54x	3.32x	3.25x
EV / EBITDA	-	44x	15.6x	13.1x	6.57x	10.5x	8.06x	7.37x
EV / EBIT	55.9x	47x	16.4x	16.5x	5.59x	16.9x	10.5x	12.8x
EV / FCF	-	44.7x	-19.8x	31.7x	4.44x	30.9x	19.6x	-
FCF Yield	-	2.24%	-5.05%	3.15%	22.5%	3.24%	5.1%	-
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%	5.6%	6.01%	6.49%
EPS ²	1.26	1.21	1.38	1.11	0.71	0.81	0.9801	0.99
Distribution rate	65.1%	89.3%	60.1%	59.5%	94.4%	77.5%	68.7%	73.4%
Net sales ¹	3,305	4,185	5,086	4,811	4,802	4,876	4,922	5,026
EBITDA ¹	-	2,373	2,986	2,661	1,945	2,099	2,030	2,219
EBIT ¹	1,676	2,220	2,828	2,110	2,284	1,312	1,562	1,275
Net income ¹	1,400	1,746	2,011	1,615	1,030	1,180	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	11.20	11.20	11.20
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	2/24/22	2/13/23	2/12/24	2/11/25	2/11/26	-	-	-

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	13.83x	4.54x	10.54x	5.6%	494M
MITSUBISHI HC CAPITAL INC.	12.53x	4.24x	46.67x	3.8%	12.57B
POWER FINANCE CORPORATION LIMITED	5.91x	-	-	5.03%	12.15B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	12.16x	-	-	4.05%	11.47B
REC LIMITED	4.91x	-	-	6.44%	8.73B
L&T FINANCE LIMITED	20.07x	15.15x	36.47x	1.18%	8.21B
ELEMENT FLEET MANAGEMENT CORP.	15.11x	-	-	2.68%	7.52B
CHAILEASE HOLDING COMPANY LIMITED	9.51x	8.63x	19.78x	5.22%	6.11B
Average	11.75x	8.14x	28.37x	4.25%	8.41B
Weighted average by Cap.	11.23x	8.49x	36.96x	4.11%