Stock NYT NAMYONG TERMINAL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Namyong Terminal

Equities

NYT

TH5008010Z08

Marine Port Services

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
4.4 THB +2.80% Intraday chart for Namyong Terminal -7.56% -1.35%
Apr. 19 Namyong Terminal Public Company Limited Approves Dividend for the Year Ended December 31, 2023, Payable on 17 May 2024 CI
Apr. 19 Namyong Terminal Public Company Limited Approves Appointment of Chaiyong Ratanacharoensiri as Director, Member of the Audit Committee and Independent Director CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,786 4,067 5,729 4,315 5,530 5,456 - -
Enterprise Value (EV) 1 4,786 4,067 7,063 4,315 5,530 5,456 5,456 5,456
P/E ratio 12.9 x 18.2 x 23.1 x 17.4 x 11.2 x 10.2 x 10 x 9.57 x
Yield 7.77% 6.1% 3.46% 6.32% 4.93% 9.32% 9.55% 9.77%
Capitalization / Revenue 3.37 x 3.4 x 4.24 x 2.98 x 3.17 x 2.98 x 2.88 x 2.83 x
EV / Revenue 3.37 x 3.4 x 4.24 x 2.98 x 3.17 x 2.98 x 2.88 x 2.83 x
EV / EBITDA 7.01 x 4.82 x 6.52 x 5 x 5.2 x 4.89 x 4.77 x 4.7 x
EV / FCF 9,928,034 x 10,929,319 x 10,656,626 x 15,995,158 x - - - -
FCF Yield 0% 0% 0% 0% - - - -
Price to Book 1.26 x 1.25 x 1.76 x 1.31 x 1.57 x 1.54 x 1.53 x 1.51 x
Nbr of stocks (in thousands) 1,240,000 1,240,000 1,240,000 1,240,000 1,240,000 1,240,000 - -
Reference price 2 3.860 3.280 4.620 3.480 4.460 4.400 4.400 4.400
Announcement Date 2/19/20 2/19/21 2/21/22 2/23/23 2/22/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,419 1,195 1,353 1,450 1,746 1,828 1,893 1,928
EBITDA 1 683.1 843.1 879.1 862.7 1,064 1,115 1,144 1,162
EBIT 1 476.2 414.2 410.2 390.8 - 662 693 -
Operating Margin 33.57% 34.67% 30.32% 26.95% - 36.21% 36.61% -
Earnings before Tax (EBT) 1 478.7 296.2 283.4 287.6 498.1 595 636 666
Net income 1 376.5 228.6 242.6 251.1 500.9 536 546 569
Net margin 26.54% 19.13% 17.94% 17.32% 28.69% 29.32% 28.84% 29.51%
EPS 2 0.3000 0.1800 0.2000 0.2000 0.4000 0.4300 0.4400 0.4600
Free Cash Flow 482.1 372.1 537.6 269.8 - - - -
FCF margin 33.98% 31.15% 39.74% 18.61% - - - -
FCF Conversion (EBITDA) 70.57% 44.14% 61.15% 31.27% - - - -
FCF Conversion (Net income) 128.05% 162.81% 221.55% 107.43% - - - -
Dividend per Share 2 0.3000 0.2000 0.1600 0.2200 0.2200 0.4100 0.4200 0.4300
Announcement Date 2/19/20 2/19/21 2/21/22 2/23/23 2/22/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q3 2023 Q4
Net sales 1 305.7 379.1 353 317.2 669.4 - 412.8 - 469.9
EBITDA 191.6 232.6 - - - - - - -
EBIT 1 85.04 106.3 - 76.67 163.1 107.7 124.9 150.7 147.6
Operating Margin 27.82% 28.03% - 24.17% 24.37% - 30.25% - 31.41%
Earnings before Tax (EBT) 1 42.9 66.71 - 45.39 105 - 109.4 129.4 128
Net income 1 38.1 61.07 - 41.94 95.48 - 91.75 123.3 160.6
Net margin 12.46% 16.11% - 13.22% 14.26% - 22.23% - 34.17%
EPS 2 0.0300 0.0500 - 0.0300 0.0800 0.0500 0.0700 0.1000 0.1300
Dividend per Share - - - - - - - - -
Announcement Date 11/11/21 2/21/22 5/8/22 8/8/22 8/8/22 11/10/22 2/23/23 11/9/23 2/22/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - 1,334 - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - 1.517 x - - - - -
Free Cash Flow 482 372 538 270 - - - -
ROE (net income / shareholders' equity) 9.94% 6.81% 7.46% 7.67% 14.9% 15.6% 15.9% 16.6%
ROA (Net income/ Total Assets) 8.58% 4.78% 3.93% 3.74% 7.29% 8.02% 8.67% 9.32%
Assets 1 4,387 4,786 6,174 6,720 6,869 6,683 6,298 6,105
Book Value Per Share 2 3.060 2.620 2.620 2.660 2.840 2.860 2.880 2.910
Cash Flow per Share 0.4600 0.5300 0.6000 0.6000 - - - -
Capex 85.8 284 204 471 - - - -
Capex / Sales 6.05% 23.77% 15.11% 32.46% - - - -
Announcement Date 2/19/20 2/19/21 2/21/22 2/23/23 2/22/24 - - -
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 Namyong Terminal

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
4.4 THB
Average target price
5.3 THB
Spread / Average Target
+20.45%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Marine Port Services

1st Jan change Capi.
NAMYONG TERMINAL Stock Namyong Terminal
-1.35% 147M
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED Stock Adani Ports & Special Economic Zone Limited
+29.34% 34.29B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD. Stock Shanghai International Port (Group) Co., Ltd.
+14.49% 18.05B
DP WORLD PLC Stock DP World PLC
0.00% 13.47B
ABU DHABI PORTS COMPANY Stock Abu Dhabi Ports Company
-11.29% 8.05B
MISC Stock MISC
+9.19% 7.45B
QINGDAO PORT INTERNATIONAL CO., LTD. Stock Qingdao Port International Co., Ltd.
+21.04% 6.75B
JSW INFRASTRUCTURE LIMITED Stock JSW Infrastructure Limited
+20.02% 6.12B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED Stock China Merchants Port Holdings Company Limited
-2.63% 5.56B
LIAONING PORT CO., LTD. Stock Liaoning Port Co., Ltd.
-.--% 4.15B
Other Marine Port Services
  1. Stock Market
  2. Equities
  3. NYT Stock
  4. Financials Namyong Terminal