Discounted Cash Flow Calculation for DB:JASN using Dividend Discount Model Model
The calculations below outline how an intrinsic value for
is arrived at by discounting future dividends to their present value. This
approach is used for finance firms where free cash flow is difficult to estimate
(e.g. Banks/ Insurance firms).
If the firm does not pay the majority of its earnings out as a dividend this
method will often arrive at a value significantly lower than the share price.
Amount off the current price
is available for.
Share price is
vs Future cash flow value of
Current Discount Checks
to be considered undervalued it must be available for at least 20% below the
current price. Less than 40% is even better.
Jasmine International's share price is below the future cash flow value, and at a moderate discount (> 20%).
Jasmine International's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
is considered below, and whether this is a fair price.
Price based on past earnings
Jasmine International's earnings available for a low price, and how does
this compare to other companies in the same industry?
In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Jasmine International has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.
This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.
Show me the analysis anyway
The future performance of a company is measured in the same way as past
performance, by looking at estimated
and how much profit it is expected to make.
Future estimates come from
professional analysts. Just like forecasting the weather, they don’t always get
Expected Telecom industry annual growth in earnings.
Earnings growth vs Low Risk Savings
expected to grow at an
Unable to compare Jasmine International's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
Unable to compare Jasmine International's earnings growth to the Germany market average as no estimate data is available.
Unable to compare Jasmine International's revenue growth to the Germany market average as no estimate data is available.
Unable to determine if Jasmine International is high growth as no earnings estimate data is available.
Unable to determine if Jasmine International is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
Jasmine International's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
has a total score of
4/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
A company's financial position is much like your own financial position,
it includes everything you own
The boxes below represent the relative size of what makes up
Jasmine International's finances.
The net worth of a company is the difference between its assets and liabilities.
Jasmine International is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
Jasmine International's long term commitments exceed its cash and other short term assets.
This treemap shows a more detailed breakdown of
Jasmine International's finances. If any of them are yellow this
indicates they may be out of proportion and red means they relate to one of the
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
High level of physical assets or inventory.
Debt is covered by short term assets, assets are 5.3x debt.
Nearly all companies have debt. Debt in itself isn’t
however if the debt is too high, or the company can’t afford to pay the interest
on its debts this may have impacts in the future.
The graphic below shows equity (available funds) and debt, we ideally want to
see the red area (debt) decreasing.
If there is any debt we look at the companies capability to repay it, and
whether the level has increased over the past 5 years.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
TENURE AS CEO
Ms. Saijai Kitsin has been Corporate Secretary of Jasmine International Public Company Limited since 2008 and also serves as its Acting Chief executive Officer since September 20, 2019. She served as President of Jasmine International Public Company Limited since January 17, 2017 until 2019. She served as an Executive Vice President of Jasmine International Public Company Limited and served as its Executive Vice President of Accounting, Regulatory & Compliance Department. She served as Executive Vice President of Finance & Accounting Department at Jasmine International Public Co. Ltd. and served as its Executive Vice President of Accounting Department since June 16, 2008. She has been a Director of Jasmine International Public Company Limited since May 8, 2008. She served as Director of TT&T Public Co. Ltd. until June 1, 2006. She holds a MS in Accounting from the Chulalongkorn Universtity.
Saijai's compensation has been consistent with company performance over the past year, both up more than 20%.
Saijai's remuneration is lower than average for companies of similar size in Germany.
Project Director-Railway Signaling Project Office
Chief Financial Officer
Vice President of Accounting Department
Executive Officer of Administration Department
Vice President of Regulatory & Compliance Department
Executive Officer of Human Resources Department
Head of Internal Audit
Director of Risk Management
Executive Officer of Corporate Social Responsibility Depratment
Board of Directors Tenure
Average tenure and age of the
board of directors in years:
The average tenure for the Jasmine International board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors
Independent Chairman of the Board of Directors
Project Director-Railway Signaling Project Office
Who owns this company?
Recent Insider Trading
No 3 month open market individual insider trading information.
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 and Wifi Internet services, managed network services via optic fiber and copper cable networks, National Internet Exchange services, and co-location services; and other services, including maintenance service for submarine cable and submarine, as well as terrestrial cable installation and off-shore services. In addition, the company provides data center services; BranchConnext via ADSL and general packet radio service, Voice over Internet Protocol, electronic data interchange, and international calling card; and consultancy, design, and sourcing for IP solutions. Further, it offers wireless communication services via very small aperture terminal; distributes network equipment and optical power meters; offers Internet and international calling services; and provides 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. Additionally, the company engages in system integration, equipment sourcing, system design, and network installation for government and private sectors; cloud computing; the consultancy, design, and installation of computer and IT systems; the provision of space rental services; and investing in telecommunications infrastructure business, other assets, securities, and/or instruments. Jasmine International Public Company Limited was founded in 1982 and is based in Nonthaburi, Thailand.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.