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
 03:30:00 26/06/2024 am IST 		5-day change 1st Jan Change
3.64 THB -1.09% Intraday chart for Namyong Terminal +2.82% -18.39%
07/05 Namyong Terminal Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
19/04 Namyong Terminal Public Company Limited Approves Dividend for the Year Ended December 31, 2023, Payable on 17 May 2024 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 4,514 - -
Enterprise Value (EV) 1 4,786 4,067 7,063 4,315 5,530 4,514 4,514 4,514
P/E ratio 12.9 x 18.2 x 23.1 x 17.4 x 11.2 x 8.47 x 8.27 x 7.91 x
Yield 7.77% 6.1% 3.46% 6.32% 4.93% 11.3% 11.5% 11.8%
Capitalization / Revenue 3.37 x 3.4 x 4.24 x 2.98 x 3.17 x 2.47 x 2.38 x 2.34 x
EV / Revenue 3.37 x 3.4 x 4.24 x 2.98 x 3.17 x 2.47 x 2.38 x 2.34 x
EV / EBITDA 7.01 x 4.82 x 6.52 x 5 x 5.2 x 4.05 x 3.95 x 3.88 x
EV / FCF 99,28,034 x 1,09,29,319 x 1,06,56,626 x 1,59,95,158 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 1.27 x 1.26 x 1.25 x
Nbr of stocks (in thousands) 12,40,000 12,40,000 12,40,000 12,40,000 12,40,000 12,40,000 - -
Reference price 2 3.860 3.280 4.620 3.480 4.460 3.640 3.640 3.640
Announcement Date 19/02/20 19/02/21 21/02/22 23/02/23 22/02/24 - - -
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 19/02/20 19/02/21 21/02/22 23/02/23 22/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q3 2023 Q4
Net sales 1 379.1 353 317.2 669.4 - 412.8 - 469.9
EBITDA 232.6 - - - - - - -
EBIT 1 106.3 - 76.67 163.1 107.7 124.9 150.7 147.6
Operating Margin 28.03% - 24.17% 24.37% - 30.25% - 31.41%
Earnings before Tax (EBT) 1 66.71 - 45.39 105 - 109.4 129.4 128
Net income 1 61.07 - 41.94 95.48 - 91.75 123.3 160.6
Net margin 16.11% - 13.22% 14.26% - 22.23% - 34.17%
EPS 2 0.0500 - 0.0300 0.0800 0.0500 0.0700 0.1000 0.1300
Dividend per Share - - - - - - - -
Announcement Date 21/02/22 08/05/22 08/08/22 08/08/22 10/11/22 23/02/23 09/11/23 22/02/24
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 19/02/20 19/02/21 21/02/22 23/02/23 22/02/24 - - -
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
3.64 THB
Average target price
5.3 THB
Spread / Average Target
+45.60%
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
-18.39% 124M
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED Stock Adani Ports & Special Economic Zone Limited
+43.29% 37.7B
DP WORLD PLC Stock DP World PLC
0.00% 13.47B
MISC Stock MISC
+17.28% 8.1B
JSW INFRASTRUCTURE LIMITED Stock JSW Infrastructure Limited
+56.60% 7.79B
QINGDAO PORT INTERNATIONAL CO., LTD. Stock Qingdao Port International Co., Ltd.
+38.06% 7.7B
ABU DHABI PORTS COMPANY Stock Abu Dhabi Ports Company
-19.44% 7.18B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED Stock China Merchants Port Holdings Company Limited
+5.08% 6.2B
QUBE HOLDINGS LIMITED Stock Qube Holdings Limited
+11.42% 4.28B
LIAONING PORT CO., LTD. Stock Liaoning Port Co., Ltd.
0.00% 3.62B
Other Marine Port Services
  1. Stock Market
  2. Equities
  3. NYT Stock
  4. Financials Namyong Terminal