Jasmine Technology Solution PCL (SET:JTS)

Watchlist Manager

Watchlist

Price: 57 THB -3.39%

Market Cap: 40.3B THB

Have any thoughts about
Jasmine Technology Solution PCL?

Write Note

Section:

Relative Value

The Relative Value of one JTS stock under the Base Case scenario is 7.67 THB. Compared to the current market price of 57 THB, Jasmine Technology Solution PCL is Overvalued by 87%.

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?

JTS Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

16.2

P/S

vs History	34
vs Industry	5

Median 5Y

13.2

Industry

2.4

More Details

87.4

P/E

vs History	55
vs Industry	2

Median 5Y

113.5

Industry

23.2

More Details

49.3

P/OCF

vs History	55
vs Industry	8

Median 5Y

61.1

Industry

17.4

More Details

156.3

P/FCFE

vs History	25
vs Industry	4

Median 5Y

3.3

Industry

21.3

More Details

40.8

P/B

vs History	49
vs Industry	0

Median 5Y

46.4

Industry

2.9

More Details

16.5

EV/S

vs History	34
vs Industry	5

Median 5Y

13.1

Industry

2.4

More Details

65.8

EV/GP

vs History	47
vs Industry	2

Median 5Y

71.4

Industry

4.9

More Details

55.6

EV/EBITDA

vs History	73
vs Industry	5

Median 5Y

82.6

Industry

12.9

More Details

100.7

EV/EBIT

vs History	49
vs Industry	2

Median 5Y

109.5

Industry

16.5

More Details

50.4

EV/OCF

vs History	55
vs Industry	7

Median 5Y

Industry

16.3

More Details

575.1

EV/FCFF

vs History	7
vs Industry	2

Median 5Y

3.8

Industry

More Details

24.8

EV/IC

vs History	33
vs Industry	3

Median 5Y

16.7

Industry

2.5

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 Technology Solution PCL SET:JTS	41.7B THB	16.2	87.4	55.6	100.7
IE		Accenture PLC NYSE:ACN	224.4B USD	3.4	29.6	17.7	21.5
US		International Business Machines Corp NYSE:IBM	205.2B USD	3.3	32.1	17.8	27
IN		Tata Consultancy Services Ltd NSE:TCS	15.1T INR	6.1	31.9	22	23.7
IN		Infosys Ltd NSE:INFY	7.9T INR	5	29.4	20.6	23.6
IN		HCL Technologies Ltd NSE:HCLTECH	5.2T INR	4.5	30.6	20	24.1
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	39.2B USD	2	17.4	12.8	12.8
IN		Wipro Ltd NSE:WIPRO	3.2T INR	3.6	27.2	16.1	19.8
US		Gartner Inc NYSE:IT	37.8B USD	6.2	35.5	28.5	33.5
JP		Fujitsu Ltd TSE:6702	5T JPY	1.3	19.9	13.5	27.7
FR		Capgemini SE PAR:CAP	27B EUR	1.2	16	8.9	11.4

				Revenue Growth	P/S to Growth
TH	J	Jasmine Technology Solution PCL SET:JTS	Average P/S: 4.8 16.2	N/A	N/A
IE		Accenture PLC NYSE:ACN	3.4	24%	0.1
US		International Business Machines Corp NYSE:IBM	3.3	12%	0.3
IN		Tata Consultancy Services Ltd NSE:TCS	6.1	28%	0.2
IN		Infosys Ltd NSE:INFY	5	29%	0.2
IN		HCL Technologies Ltd NSE:HCLTECH	4.5	31%	0.1
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	2	17%	0.1
IN		Wipro Ltd NSE:WIPRO	3.6	17%	0.2
US		Gartner Inc NYSE:IT	6.2	28%	0.2
JP		Fujitsu Ltd TSE:6702	1.3	6%	0.2
FR		Capgemini SE PAR:CAP	1.2	9%	0.1

				Earnings Growth	P/E to Growth
TH	J	Jasmine Technology Solution PCL SET:JTS	Average P/E: 32.4 87.4	N/A	N/A
IE		Accenture PLC NYSE:ACN	29.6	34%	0.9
US		International Business Machines Corp NYSE:IBM	32.1	40%	0.8
IN		Tata Consultancy Services Ltd NSE:TCS	31.9	37%	0.9
IN		Infosys Ltd NSE:INFY	29.4	29%	1
IN		HCL Technologies Ltd NSE:HCLTECH	30.6	38%	0.8
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	17.4	30%	0.6
IN		Wipro Ltd NSE:WIPRO	27.2	36%	0.8
US		Gartner Inc NYSE:IT	35.5	36%	1
JP		Fujitsu Ltd TSE:6702	19.9	41%	0.5
FR		Capgemini SE PAR:CAP	16	41%	0.4

				EBITDA Growth	EV/EBITDA to Growth
TH	J	Jasmine Technology Solution PCL SET:JTS	Average EV/EBITDA: 21.2 55.6	N/A	N/A
IE		Accenture PLC NYSE:ACN	17.7	28%	0.6
US		International Business Machines Corp NYSE:IBM	17.8	36%	0.5
IN		Tata Consultancy Services Ltd NSE:TCS	22	33%	0.7
IN		Infosys Ltd NSE:INFY	20.6	34%	0.6
IN		HCL Technologies Ltd NSE:HCLTECH	20	32%	0.6
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	12.8	18%	0.7
IN		Wipro Ltd NSE:WIPRO	16.1	24%	0.7
US		Gartner Inc NYSE:IT	28.5	42%	0.7
JP		Fujitsu Ltd TSE:6702	13.5	27%	0.5
FR		Capgemini SE PAR:CAP	8.9	17%	0.5

				EBIT Growth	EV/EBIT to Growth
TH	J	Jasmine Technology Solution PCL SET:JTS	Average EV/EBIT: 29.6 100.7	N/A	N/A
IE		Accenture PLC NYSE:ACN	21.5	30%	0.7
US		International Business Machines Corp NYSE:IBM	27	48%	0.6
IN		Tata Consultancy Services Ltd NSE:TCS	23.7	34%	0.7
IN		Infosys Ltd NSE:INFY	23.6	36%	0.7
IN		HCL Technologies Ltd NSE:HCLTECH	24.1	36%	0.7
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	12.8	21%	0.6
IN		Wipro Ltd NSE:WIPRO	19.8	28%	0.7
US		Gartner Inc NYSE:IT	33.5	45%	0.8
JP		Fujitsu Ltd TSE:6702	27.7	N/A	N/A
FR		Capgemini SE PAR:CAP	11.4	19%	0.6

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	36.3 USD -0.3%
	Mohawk Industries Inc NYSE:MHK	119.54 USD 0.32%
	Ardmore Shipping Corp NYSE:ASC	11.88 USD 5.04%
	ASGN Inc NYSE:ASGN	83.56 USD -0.37%
	Skyworks Solutions Inc NASDAQ:SWKS	90.19 USD 1.62%
	Weatherford International PLC NASDAQ:WFRD	68.07 USD 1.45%

	Johnson & Johnson NYSE:JNJ	145.27 USD 0.55%
	Bank of America Corp NYSE:BAC	43.89 USD -0.63%
	Mastercard Inc NYSE:MA	528.96 USD 0.18%
	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Abbvie Inc NYSE:ABBV	178.39 USD 1.6%
	Home Depot Inc NYSE:HD	392.45 USD -0.04%

	Arista Networks Inc NYSE:ANET	113.09 USD 0.25%
	Visa Inc NYSE:V	317.22 USD -0.15%
	Texas Pacific Land Corp NYSE:TPL	1 139.45 USD 0.56%
	KLA Corp NASDAQ:KLAC	647.99 USD 2.96%
	Manhattan Associates Inc NASDAQ:MANH	278.82 USD -0.51%
	Pinduoduo Inc NASDAQ:PDD	100.58 USD 1.08%

	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Accenture PLC NYSE:ACN	358.77 USD -2.07%
	ServiceNow Inc NYSE:NOW	1 088.26 USD -0.27%
	EOG Resources Inc NYSE:EOG	119.85 USD 0.68%
	Copart Inc NASDAQ:CPRT	58.36 USD 0.24%
	Applied Materials Inc NASDAQ:AMAT	167.46 USD 2.37%

Jasmine Technology Solution PCL
SET:JTS

Relative Value

Valuation Multiples

Multiples Across Competitors

JTS Competitors Multiples
Jasmine Technology Solution PCL Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	49.25 92.75
Price Target

Jasmine Technology Solution PCL SET:JTS

Relative Value

Valuation Multiples

Multiples Across Competitors

JTS Competitors Multiples Jasmine Technology Solution PCL Competitors

See Also

Company

Help

Tools

Stocks

Jasmine Technology Solution PCL
SET:JTS

JTS Competitors Multiples
Jasmine Technology Solution PCL Competitors