XFRA
JASN
Market cap382mUSD
May 12, Last price
0.04EUR
1D
-20.00%
1Q
-11.11%
Jan 2017
-77.14%
Name
Jasmine International PCL
Chart & Performance
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.
Valuation
Title THB in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 3,239,309 45.88% | 2,220,590 -88.73% | 19,700,418 2.07% | |||||||
Cost of revenue | 3,230,986 | 4,580,306 | 19,104,979 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,323 | (2,359,716) | 595,439 | |||||||
NOPBT Margin | 0.26% | 3.02% | ||||||||
Operating Taxes | (11,215) | 1,564,299 | 35,969 | |||||||
Tax Rate | 6.04% | |||||||||
NOPAT | 19,538 | (3,924,015) | 559,471 | |||||||
Net income | 493,786 -97.51% | 19,837,376 -1,061.51% | (2,063,150) 49.10% | |||||||
Dividends | (6,343) | (5,155,220) | ||||||||
Dividend yield | 0.04% | 28.57% | ||||||||
Proceeds from repurchase of equity | (1,503,732) | |||||||||
BB yield | 8.36% | |||||||||
Debt | ||||||||||
Debt current | 927,074 | 189,546 | 9,916,613 | |||||||
Long-term debt | 449,115 | 1,216,167 | 96,996,517 | |||||||
Deferred revenue | 82,562 | 191,816 | ||||||||
Other long-term liabilities | 150,616 | 159,164 | 17,094,995 | |||||||
Net debt | (204,601) | (12,317,163) | 103,116,050 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (3,225,550) | 5,836,577 | 10,273,009 | |||||||
CAPEX | (382,819) | (1,293,451) | (2,562,632) | |||||||
Cash from investing activities | (1,706,163) | 25,435,149 | (1,761,920) | |||||||
Cash from financing activities | (6,618,044) | (19,343,156) | (9,340,882) | |||||||
FCF | (2,581,479) | 66,879,973 | 8,236,526 | |||||||
Balance | ||||||||||
Cash | 1,514,249 | 13,656,369 | 723,436 | |||||||
Long term investments | 66,541 | 66,507 | 3,073,644 | |||||||
Excess cash | 1,418,825 | 13,611,847 | 2,812,059 | |||||||
Stockholders' equity | 8,455,800 | 8,230,816 | (6,997,736) | |||||||
Invested Capital | 10,326,645 | 9,272,982 | 85,264,472 | |||||||
ROIC | 0.20% | 0.63% | ||||||||
ROCE | 0.07% | 0.76% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 8,400,792 | 8,593,000 | 8,593,000 | |||||||
Price | 2.14 1.90% | 2.10 | ||||||||
Market cap | 17,977,694 -0.37% | 18,045,300 | ||||||||
EV | 18,931,589 | 6,815,780 | ||||||||
EBITDA | 393,781 | 6,203,243 | 11,239,225 | |||||||
EV/EBITDA | 48.08 | 1.10 | ||||||||
Interest | 74,354 | 364,457 | 3,890,454 | |||||||
Interest/NOPBT | 893.34% | 653.38% |