Valuation JMT Network Services

Stocks

End-of-day quote Thailand S.E. 2026-09-02			5-day change	1st Jan Change
10.40 ^THB	-3.70%		-7.14%	+18.86%

08-11	JMT Network Services Public Company Limited Announces Board and Committee Changes, Effective August 11, 2026	CI
08-11	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	15,181	-	-
Change	-	7.5%	-63.03%	-28.63%	-51.92%	18.86%	-	-
Enterprise Value (EV) ¹	93,661	104,434	46,465	34,888	12,773	20,958	15,181	15,181
Change	-	11.5%	-55.51%	-24.92%	-63.39%	64.09%	-27.56%	0%
P/E	54.4x	57x	18.5x	16.4x	12.3x	12.8x	10.6x	10.5x
PBR	4.92x	4.37x	1.4x	1.04x	0.47x	0.56x	0.54x	0.55x
PEG	-	-14.36x	1.3x	-0.8x	-0.3x	0.9x	0.5x	10.36x
Capitalization / Revenue	28.3x	24.1x	7.32x	5.52x	2.66x	3.11x	3.08x	3.02x
EV / Revenue	28.3x	25x	9.14x	7.25x	2.66x	4.3x	3.08x	3.02x
EV / EBITDA	-	44x	15.6x	13.1x	6.57x	9.98x	7.48x	6.84x
EV / EBIT	55.9x	47x	16.4x	16.5x	5.59x	16.5x	9.66x	11.4x
EV / FCF	-	44.7x	-19.8x	31.7x	4.44x	29.3x	18.2x	-
FCF Yield	-	2.24%	-5.05%	3.15%	22.5%	3.42%	5.49%	-
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%	5.96%	6.47%	6.99%
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	1,274	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	10.40	10.40	10.40
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	13.33x	4.42x	10.26x	5.81%	474M
MITSUBISHI HC CAPITAL INC.	12.64x	4.25x	46.76x	3.77%	12.67B
POWER FINANCE CORPORATION LIMITED	5.81x	-	-	5.12%	12.02B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	11.96x	-	-	4.12%	11.36B
REC LIMITED	4.87x	-	-	6.5%	8.71B
L&T FINANCE LIMITED	19.74x	15.06x	36.24x	1.2%	8.13B
ELEMENT FLEET MANAGEMENT CORP.	14.81x	-	-	2.73%	7.37B
CHAILEASE HOLDING COMPANY LIMITED	9.45x	8.65x	19.82x	5.18%	6.16B
Average	11.58x	8.09x	28.27x	4.3%	8.36B
Weighted average by Cap.	11.10x	8.44x	36.97x	4.14%