Jasmine International PCL

Chart & Performance

D1W1MN

P/E

0.63

P/S

5.64

EPS

2.31

Div Yield, %

1,463.28%

Shrs. gr., 5y

0.40%

Rev. gr., 5y

-34.19%

Revenues

2.22b

-88.73%

Net income

19.84b

CFO

5.84b

-43.19%

Dividend

Dec 13, 20230.0156134 EUR/sh

Earnings

Feb 18, 2025

Profile

Jasmine International Public Company Limited provides telecommunications services to individual and corporate clients in Thailand. The company provides high-speed connectivity; Internet services and applications; and software development, distribution, and general software services, including software system that supports value added services for broadband Internet business. It also offers marine and submarine optical fiber maintenance services; international private leased-circuit, Internet protocol virtual private network services, leased line Internet services, managed network services through optic fiber and copper cable networks, National Internet Exchange services, and co-location services and satellite communications. In addition, the company provides data center services; online movie and internet protocol television services; fixed-line services; international calling cards services; wireless communication services through very small aperture terminal; satellite phone services, and small mobile handset and fixed handset for users to use the service from a fixed indoor location in a remote area; and distributes equipment. Further, it engages in system integration, equipment sourcing, system design, and IT systems implementation for government and private sectors; cloud computing; the consultancy, design, and implementation of computer and IT network systems; the provision of space rental services; and investing in telecommunications infrastructure business, other assets, securities, and/or instruments. The company was founded in 1982 and is headquartered in Nonthaburi, Thailand.

URL

http://www.jasmine.com/

IPO date

Jul 07, 1994

Employees

Domiciled in

Incorporated in

Valuation

Order:

Title THB in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title THB in thousands, except ratios and share amounts	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12	2014‑12
Income
Revenues	2,220,590 -88.73%	19,700,418 2.07%	19,301,161 3.42%
Cost of revenue	4,580,306	19,104,979	18,174,758
Unusual Expense (Income)
NOPBT	(2,359,716)	595,439	1,126,403
NOPBT Margin		3.02%	5.84%
Operating Taxes	1,564,299	35,969	263,027
Tax Rate		6.04%	23.35%
NOPAT	(3,924,015)	559,471	863,377
Net income	19,837,376 -1,061.51%	(2,063,150) 49.10%	(1,383,697) -55.56%
Dividends	(5,155,220)
Dividend yield	28.57%
Proceeds from repurchase of equity
BB yield
Debt
Debt current	189,546	9,916,613	7,693,497
Long-term debt	1,216,167	96,996,517	105,520,145
Deferred revenue		191,816	390,255
Other long-term liabilities	159,164	17,094,995	20,191,304
Net debt	(12,317,163)	103,116,050	108,309,542
Cash flow
Cash from operating activities	5,836,577	10,273,009	8,155,475
CAPEX	(1,293,451)	(2,562,632)	(1,703,416)
Cash from investing activities	25,435,149	(1,761,920)	(971,263)
Cash from financing activities	(19,343,156)	(9,340,882)	(6,757,953)
FCF	66,879,973	8,236,526	4,474,519
Balance
Cash	13,656,369	723,436	1,553,229
Long term investments	66,507	3,073,644	3,350,871
Excess cash	13,611,847	2,812,059	3,939,041
Stockholders' equity	8,230,816	(6,997,736)	(4,978,712)
Invested Capital	9,272,982	85,264,472	91,464,894
ROIC		0.63%	1.06%
ROCE		0.76%	1.29%
EV
Common stock shares outstanding	8,593,000	8,593,000	8,593,000
Price	2.10
Market cap	18,045,300
EV	6,815,780
EBITDA	6,203,243	11,239,225	12,093,762
EV/EBITDA	1.10
Interest	364,457	3,890,454	3,928,571
Interest/NOPBT		653.38%	348.77%