Valuation JMT Network Services

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
12.10 ^THB	+1.68%		0.00%	+38.29%

05-14	JMT Network Services posts total revenue of 1,115.9 million baht in Q1/2026	RE
05-14	JMT Network Services Public Company Limited Announces Appointment of Kris Chantanotoke as Independent Director, Audit Committee Member, and Chairman of the Nomination, Remuneration, Corporate Governance and Sustainability Development Committee, Effective May 14, 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	17,663	-	-
Change	-	7.5%	-63.03%	-28.63%	-51.92%	38.29%	-	-
Enterprise Value (EV) ¹	93,661	104,434	46,465	34,888	12,773	23,440	17,663	17,663
Change	-	11.5%	-55.51%	-24.92%	-63.39%	83.51%	-24.65%	0%
P/E	54.4x	57x	18.5x	16.4x	12.3x	14.4x	12.4x	12.4x
PBR	4.92x	4.37x	1.4x	1.04x	0.47x	0.65x	0.62x	0.64x
PEG	-	-14.36x	1.3x	-0.8x	-0.3x	0.8x	0.8x	-113.11x
Capitalization / Revenue	28.3x	24.1x	7.32x	5.52x	2.66x	3.58x	3.55x	3.44x
EV / Revenue	28.3x	25x	9.14x	7.25x	2.66x	4.76x	3.55x	3.44x
EV / EBITDA	-	44x	15.6x	13.1x	6.57x	11.4x	8.83x	8.08x
EV / EBIT	55.9x	47x	16.4x	16.5x	5.59x	17.9x	11.3x	13.9x
EV / FCF	-	44.7x	-19.8x	31.7x	4.44x	32.7x	21.2x	-
FCF Yield	-	2.24%	-5.05%	3.15%	22.5%	3.05%	4.72%	-
Dividend per Share ²	0.82	1.08	0.83	0.66	0.67	0.5861	0.64	0.6433
Rate of return	1.2%	1.57%	3.25%	3.63%	7.66%	4.84%	5.29%	5.32%
EPS ²	1.26	1.21	1.38	1.11	0.71	0.8405	0.9761	0.975
Distribution rate	65.1%	89.3%	60.1%	59.5%	94.4%	69.7%	65.6%	66%
Net sales ¹	3,305	4,185	5,086	4,811	4,802	4,929	4,975	5,129
EBITDA ¹	-	2,373	2,986	2,661	1,945	2,058	2,000	2,187
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	1,229	1,425	1,425
Net Debt ¹	-	3,752	9,242	8,320	-	5,777	-	-
Reference price ²	68.50	69.00	25.50	18.20	8.75	12.10	12.10	12.10
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 A	2/13/23 A	2/12/24 A	2/11/25 A	2/11/26 A	-	-	-

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	14.4x	4.76x	11.39x	4.84%	525M
POWER FINANCE CORPORATION LIMITED	7.5x	-	-	4.02%	14.46B
MITSUBISHI HC CAPITAL INC.	12.77x	4.32x	15.24x	3.44%	12.9B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	14.94x	-	-	3.29%	12.01B
REC LIMITED	5.86x	-	-	5.22%	10.11B
ELEMENT FLEET MANAGEMENT CORP.	17.86x	-	-	2.27%	8.82B
L&T FINANCE LIMITED	19.93x	15.11x	-	1.18%	8.13B
CHAILEASE HOLDING COMPANY LIMITED	9.84x	8.95x	19.13x	4.74%	6.35B
Average	12.89x	8.28x	15.25x	3.63%	9.16B
Weighted average by Cap.	12.30x	8.53x	16.38x	3.51%