Valuation JMT Network Services

Stocks

End-of-day quote Thailand S.E. 28/10/2026			5-day change	1st Jan Change
10.40 ^THB	0.00%		0.00%	+18.86%

10-20	JMT Network Services Public Company Limited Announces Audit Committee Changes, Effective October 16, 2026	CI
10-19	JMT Network Services Public Company Limited Announces Appointment of Tachaphol Kanjanakul as Independent Director	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	13x	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	1x	0.5x	10.36x
Capitalization / Revenue	28.3x	24.1x	7.32x	5.52x	2.66x	3.16x	3.08x	3.02x
EV / Revenue	28.3x	25x	9.14x	7.25x	2.66x	4.37x	3.08x	3.02x
EV / EBITDA	-	44x	15.6x	13.1x	6.57x	10.1x	7.48x	6.84x
EV / EBIT	55.9x	47x	16.4x	16.5x	5.59x	17.7x	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	0.6275	0.6734	0.7267
Rate of return	1.2%	1.57%	3.25%	3.63%	7.66%	6.03%	6.47%	6.99%
EPS ²	1.26	1.21	1.38	1.11	0.71	0.8	0.9801	0.99
Distribution rate	65.1%	89.3%	60.1%	59.5%	94.4%	78.4%	68.7%	73.4%
Net sales ¹	3,305	4,185	5,086	4,811	4,802	4,800	4,922	5,026
EBITDA ¹	-	2,373	2,986	2,661	1,945	2,074	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	1,166	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 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	13x	4.37x	10.11x	6.03%	449M
FEDERAL NATIONAL MORTGAGE ASSOCIATION	107.25x	-	-	-.--%	24.62B
AERCAP HOLDINGS N.V.	8.59x	7.28x	8.42x	1.07%	23.17B
FEDERAL HOME LOAN MORTGAGE CORPORATION	1174.17x	-	-	-.--%	12.6B
MITSUBISHI HC CAPITAL INC.	11.45x	4.17x	22.85x	3.94%	11.91B
POWER FINANCE CORPORATION LIMITED	5.36x	-	-	5.68%	10.96B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	10.81x	-	-	4.56%	10.26B
REC LIMITED	4.46x	-	-	7.06%	7.94B
Average	166.89x	5.27x	13.79x	3.54%	12.74B
Weighted average by Cap.	176.39x	6.20x	13.28x	2.35%