Valuation JMT Network Services Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 17/09/2026			5-day change	1st Jan Change
10.50 ^THB	+1.94%		-1.87%	+20.00%

11/08	JMT Network Services Public Company Limited Announces Board and Committee Changes, Effective August 11, 2026	CI
11/08	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	1,00,682	37,223	26,567	12,773	15,327	-	-
Change	-	7.5%	-63.03%	-28.63%	-51.92%	20%	-	-
Enterprise Value (EV) ¹	93,661	1,04,434	46,465	34,888	12,773	21,104	15,327	15,327
Change	-	11.5%	-55.51%	-24.92%	-63.39%	65.23%	-27.37%	0%
P/E	54.4x	57x	18.5x	16.4x	12.3x	13x	10.7x	10.6x
PBR	4.92x	4.37x	1.4x	1.04x	0.47x	0.56x	0.54x	0.56x
PEG	-	-14.36x	1.3x	-0.8x	-0.3x	0.9x	0.5x	10.46x
Capitalization / Revenue	28.3x	24.1x	7.32x	5.52x	2.66x	3.14x	3.11x	3.05x
EV / Revenue	28.3x	25x	9.14x	7.25x	2.66x	4.33x	3.11x	3.05x
EV / EBITDA	-	44x	15.6x	13.1x	6.57x	10.1x	7.55x	6.91x
EV / EBIT	55.9x	47x	16.4x	16.5x	5.59x	17.8x	9.75x	11.5x
EV / FCF	-	44.7x	-19.8x	31.7x	4.44x	29.5x	18.4x	-
FCF Yield	-	2.24%	-5.05%	3.15%	22.5%	3.39%	5.44%	-
Dividend per Share ²	0.82	1.08	0.83	0.66	0.67	0.62	0.6734	0.7267
Rate of return	1.2%	1.57%	3.25%	3.63%	7.66%	5.9%	6.41%	6.92%
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%	76.5%	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	1,186	1,572	1,334
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	10.50	10.50	10.50
Nbr of stocks (in thousands)	13,67,310	14,59,158	14,59,740	14,59,740	14,59,740	14,59,740	-	-
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.($)
MITSUBISHI HC CAPITAL INC.	12.4x	4.23x	46.57x	3.84%	1.28TCr
POWER FINANCE CORPORATION LIMITED	5.81x	-	-	5.22%	1.19TCr
INDIAN RAILWAY FINANCE CORPORATION LIMITED	11.44x	-	-	4.31%	1.08TCr
REC LIMITED	4.85x	-	-	6.53%	858.19Cr
L&T FINANCE LIMITED	18.87x	14.81x	35.65x	1.25%	769.1Cr
ELEMENT FLEET MANAGEMENT CORP.	14.03x	-	-	2.88%	696.34Cr
CHAILEASE HOLDING COMPANY LIMITED	9.33x	8.66x	19.85x	5.24%	618.13Cr
Average	10.96x	9.23x	34.03x	4.18%	927.31Cr
Weighted average by Cap.	10.68x	8.30x	37.24x	4.25%