Jasmine International PCL (SET:JAS)

Watchlist Manager

Watchlist

Price: 2.1 THB 0.96%

Market Cap: 18B THB

Have any thoughts about
Jasmine International PCL?

Write Note

Section:

Relative Value

The Relative Value of one JAS stock under the Base Case scenario is 1.84 THB. Compared to the current market price of 2.1 THB, Jasmine International PCL is Overvalued by 12%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

JAS Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

Negative

P/S

vs History
vs Industry	8

Median 5Y

1.4

Industry

1.4

Forward

More Details

P/E

vs History	34
vs Industry	56

Median 5Y

-3.7

Industry

16.9

More Details

Negative

P/OCF

vs History
vs Industry	42

Median 5Y

3.4

Industry

6.5

More Details

Negative

P/FCFE

vs History
vs Industry	16

Median 5Y

-3.7

Industry

16.9

More Details

1.9

P/B

vs History	76
vs Industry	27

Median 5Y

5.2

Industry

1.9

More Details

Negative

EV/S

vs History
vs Industry	13

Median 5Y

4.1

Industry

1.9

Forward

5.3

More Details

Negative

EV/GP

vs History
vs Industry	13

Median 5Y

11.4

Industry

More Details

0.7

EV/EBITDA

vs History	85
vs Industry	69

Median 5Y

5.4

Industry

8.2

Forward

28.7

More Details

0.7

EV/EBIT

vs History	71
vs Industry	62

Median 5Y

Industry

13.5

Forward

67.3

More Details

Negative

EV/OCF

vs History
vs Industry	62

Median 5Y

8.2

Industry

8.8

More Details

Negative

EV/FCFF

vs History
vs Industry	51

Median 5Y

10.6

Industry

16.1

More Details

1.4

EV/IC

vs History	9
vs Industry	17

Median 5Y

0.8

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	J	Jasmine International PCL SET:JAS	17.4B THB	-1.9	1	0.7	0.7
US		Verizon Communications Inc NYSE:VZ	168.1B USD	1.3	17.2	5.9	9.3
US		AT&T Inc NYSE:T	163.1B USD	1.3	18.4	6.4	11.6
DE		Deutsche Telekom AG XETRA:DTE	143.7B EUR	1.3	24	5.3	10.5
JP		Nippon Telegraph and Telephone Corp TSE:9432	13T JPY	1	11.2	5.1	9.4
CN		China Telecom Corp Ltd SSE:601728	548.1B CNY	1.1	16.8	12.7	12.7
SA		Saudi Telecom Company SJSC SAU:7010	189B SAR	2	11.3	7	10
SG		Singapore Telecommunications Ltd SGX:Z74	51.2B SGD	3.6	-465.9	15.8	45.3
TW		Chunghwa Telecom Co Ltd TWSE:2412	965.8B TWD	4.3	26.5	11.1	20.7
AU		Telstra Corporation Ltd ASX:TLS	46.4B AUD	2	28.6	17.3	17.3
CH		Swisscom AG SIX:SCMN	25.9B CHF	2.3	15.4	7	15.1

				Revenue Growth	P/S to Growth
TH	J	Jasmine International PCL SET:JAS	Average P/S: 2 Negative Multiple: -1.9	24%	N/A
US		Verizon Communications Inc NYSE:VZ	1.3	7%	0.2
US		AT&T Inc NYSE:T	1.3	4%	0.3
DE		Deutsche Telekom AG XETRA:DTE	1.3	10%	0.1
JP		Nippon Telegraph and Telephone Corp TSE:9432	1	6%	0.2
CN		China Telecom Corp Ltd SSE:601728	1.1	15%	0.1
SA		Saudi Telecom Company SJSC SAU:7010	2	19%	0.1
SG		Singapore Telecommunications Ltd SGX:Z74	3.6	8%	0.5
TW		Chunghwa Telecom Co Ltd TWSE:2412	4.3	8%	0.6
AU		Telstra Corporation Ltd ASX:TLS	2	10%	0.2
CH		Swisscom AG SIX:SCMN	2.3	14%	0.2

				Earnings Growth	P/E to Growth
TH	J	Jasmine International PCL SET:JAS	Average P/E: 17 1	-100%	N/A
US		Verizon Communications Inc NYSE:VZ	17.2	83%	0.2
US		AT&T Inc NYSE:T	18.4	17%	1.1
DE		Deutsche Telekom AG XETRA:DTE	24	-35%	N/A
JP		Nippon Telegraph and Telephone Corp TSE:9432	11.2	1%	7.7
CN		China Telecom Corp Ltd SSE:601728	16.8	24%	0.7
SA		Saudi Telecom Company SJSC SAU:7010	11.3	18%	0.6
SG		Singapore Telecommunications Ltd SGX:Z74	Negative Multiple: -465.9	325%	N/A
TW		Chunghwa Telecom Co Ltd TWSE:2412	26.5	10%	2.5
AU		Telstra Corporation Ltd ASX:TLS	28.6	63%	0.5
CH		Swisscom AG SIX:SCMN	15.4	-5%	N/A

				EBITDA Growth	EV/EBITDA to Growth
TH	J	Jasmine International PCL SET:JAS	Average EV/EBITDA: 8.6 0.7	-92%	N/A
US		Verizon Communications Inc NYSE:VZ	5.9	10%	0.6
US		AT&T Inc NYSE:T	6.4	10%	0.6
DE		Deutsche Telekom AG XETRA:DTE	5.3	9%	0.6
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.1	-4%	N/A
CN		China Telecom Corp Ltd SSE:601728	12.7	228%	0.1
SA		Saudi Telecom Company SJSC SAU:7010	7	17%	0.4
SG		Singapore Telecommunications Ltd SGX:Z74	15.8	16%	1
TW		Chunghwa Telecom Co Ltd TWSE:2412	11.1	5%	2
AU		Telstra Corporation Ltd ASX:TLS	17.3	170%	0.1
CH		Swisscom AG SIX:SCMN	7	16%	0.4

				EBIT Growth	EV/EBIT to Growth
TH	J	Jasmine International PCL SET:JAS	Average EV/EBIT: 14.8 0.7	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	9.3	14%	0.7
US		AT&T Inc NYSE:T	11.6	11%	1
DE		Deutsche Telekom AG XETRA:DTE	10.5	34%	0.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	9.4	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	12.7	19%	0.7
SA		Saudi Telecom Company SJSC SAU:7010	10	22%	0.4
SG		Singapore Telecommunications Ltd SGX:Z74	45.3	39%	1.2
TW		Chunghwa Telecom Co Ltd TWSE:2412	20.7	7%	2.9
AU		Telstra Corporation Ltd ASX:TLS	17.3	33%	0.5
CH		Swisscom AG SIX:SCMN	15.1	0%	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.41 USD -1.03%
	Mohawk Industries Inc NYSE:MHK	119.16 USD 2%
	Ardmore Shipping Corp NYSE:ASC	11.31 USD 0.18%
	ASGN Inc NYSE:ASGN	83.87 USD -0.97%
	Skyworks Solutions Inc NASDAQ:SWKS	89.02 USD 0.3%
	Weatherford International PLC NASDAQ:WFRD	67.1 USD -2.13%

	Johnson & Johnson NYSE:JNJ	144.17 USD -0.21%
	Bank of America Corp NYSE:BAC	44 USD -0.38%
	Mastercard Inc NYSE:MA	525 USD -0.58%
	Salesforce Inc NYSE:CRM	341.5 USD -0.63%
	Abbvie Inc NYSE:ABBV	174.61 USD -0.55%
	Home Depot Inc NYSE:HD	391 USD -0.41%

	Arista Networks Inc NYSE:ANET	113.15 USD 0.3%
	Visa Inc NYSE:V	316.6 USD -0.35%
	Texas Pacific Land Corp NYSE:TPL	1 144.01 USD 0.96%
	KLA Corp NASDAQ:KLAC	633 USD 0.58%
	Manhattan Associates Inc NASDAQ:MANH	280.26 USD -0.81%
	Pinduoduo Inc NASDAQ:PDD	99.63 USD 0.12%

	Salesforce Inc NYSE:CRM	341.5 USD -0.63%
	Accenture PLC NYSE:ACN	366.37 USD
	ServiceNow Inc NYSE:NOW	1 095.01 USD 0.34%
	EOG Resources Inc NYSE:EOG	119.04 USD 0.69%
	Copart Inc NASDAQ:CPRT	58.22 USD
	Applied Materials Inc NASDAQ:AMAT	164.03 USD 0.27%

Jasmine International PCL
SET:JAS

Relative Value

Valuation Multiples

Multiples Across Competitors

JAS Competitors Multiples
Jasmine International PCL Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	1.84 3.56
Price Target

Jasmine International PCL SET:JAS

Relative Value

Valuation Multiples

Multiples Across Competitors

JAS Competitors Multiples Jasmine International PCL Competitors

See Also

Company

Help

Tools

Stocks

Jasmine International PCL
SET:JAS

JAS Competitors Multiples
Jasmine International PCL Competitors