Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Stock Exchange of Thailand  >  Jasmine Broadband Internet Infrastructure Fund    JASIF   TH6247010007

JASMINE BROADBAND INTERNET INFRASTRUCTUR

(JASIF)
  Report
End-of-day quote. End-of-day quote Stock Exchange of Thailand - 04/03
8.05 THB   -0.62%
2018Thailand taps equity market for $1.4 billion infrastructure fund
RE
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M THB Estimates in M THB
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 5 468 5 803 5 814 6 123 10 144 9 358
EBITDA - 5 547 - 5 714 9 372 9 317
Operating profit (EBIT) 5 250 5 547 5 455 5 670 9 372 9 137
Pre-Tax Profit (EBT) 5 455 7 148 - 5 624 8 364 7 743
Net income 5 455 7 148 - 5 869 8 352 8 458
P/E ratio - 7,69x - 8,11x 7,65x 7,58x
EPS ( THB ) - 1,30 - 0,99 1,05 1,06
Dividend per Share ( THB ) - 0,91 - 0,92 0,98 0,98
Yield - 9,10% - 11,4% 12,2% 12,1%
Reference price ( THB ) 12,200 10,000 9,700 8,050 8,050 8,050
Announcement Date 02/10/2017
05:34pm
02/21/2018
02:10am
02/15/2019
10:16am
- - -
Finances - Leverage
Actuals in M THB Estimates in M THB
Fiscal Period December 2017 2019 (e) 2020 (e) 2021 (e)
Debt - - 10 867 2 833
Finance 2 019 14 206 - -
Operating income (EBITDA) 5 547 5 714 9 372 9 317
Leverage
(Debt/EBITDA)
- - 1,16x 0,30x
Capital Expenditure 130 15,2 15,1 15,1
Free Cash Flow (FCF) 4 681 -32 139 10 429 9 170
Book Value Per Share (BVPS) ( THB ) 10,7 10,4 11,0 10,9
Cash Flow per Share ( THB ) 0,85 0,96 1,13 1,21
Announcement Date 02/21/2018
02:10am
- - -
Balance Sheet Analysis
Financial data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 64 400 M THB -
Entreprise Value (EV) 50 194 M THB 75 267 M THB
Valuation 2019e 2020e
P/E ratio (Price / EPS) 8,11x 7,65x
Capitalization / Revenue 10,5x 6,35x
EV / Revenue 8,20x 4,95x
EV / EBITDA 8,78x 5,36x
Yield (DPS / Price) 11,4% 12,2%
Price to book (Price / BVPS) 0,77x 0,73x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 92,6% 92,4%
Operating Leverage (Delta EBIT / Delta Sales) 0,74x 0,99x
Net Margin (Net Profit / Revenue) 95,9% 82,3%
ROA (Net Profit / Asset) 7,41% 8,22%
ROE (Net Profit / Equities) 8,54% 9,51%
Rate of Dividend 92,5% 93,1%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   0,25% 0,15%
Cash Flow / Sales 125% 88,7%
Capital Intensity (Assets / Sales) 12,9x 10,0x
Financial Leverage (Net Debt / EBITDA) - 1,16x
EPS & Dividend