Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Jasmine International

DB:JASN
Snowflake Description

Good value with proven track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
JASN
DB
฿43B
Market Cap
  1. Home
  2. DE
  3. Telecom
Company description

Jasmine International Public Company Limited provides telecommunications services to individual and corporate clients in Thailand. The last earnings update was 63 days ago. More info.


Add to Portfolio Compare Print
  • Jasmine International has significant price volatility in the past 3 months.
JASN Share Price and Events
7 Day Returns
42.3%
DB:JASN
3.6%
DE Telecom
2.1%
DE Market
1 Year Returns
-22.3%
DB:JASN
-18.5%
DE Telecom
-16.6%
DE Market
JASN Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Jasmine International (JASN) 42.3% 1% -15.8% -22.3% -50% -30.3%
DE Telecom 3.6% -14% -15% -18.5% -28.5% -34.7%
DE Market 2.1% -12.6% -22.9% -16.6% -21.9% -27.8%
1 Year Return vs Industry and Market
  • JASN underperformed the Telecom industry which returned -18.5% over the past year.
  • JASN underperformed the Market in Germany which returned -16.6% over the past year.
Price Volatility
JASN
Industry
5yr Volatility vs Market

Value

 Is Jasmine International undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Jasmine International to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Jasmine International.

DB:JASN Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model Dividend Discount Model
Dividend Per Share Company Filings (2019-12-31) in THB ฿ 1.780000
Payout Ratio Company Filings (2019-12-31) 10392.6%
Discount Rate (Cost of Equity) See below 5.6%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:JASN
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 7.5%
Telecom Unlevered Beta Simply Wall St/ S&P Global 0.39
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.391 (1 + (1- 20%) (14.28%))
0.622
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (0.8 * 7.46%)
5.58%

Discounted Cash Flow Calculation for DB:JASN using Dividend Discount Model Model

The calculations below outline how an intrinsic value for Jasmine International 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.

See our documentation to learn about this calculation.

DB:JASN Gordon Growth Model
Calculation Result
Value per share = Expected dividends per share / (Discount Rate - Perpetual growth rate)
= ฿1.78 / (5.58% - -0.39%)
฿0.01
DB:JASN Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:JASN represents 0.01924x of SET:JAS
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.01924x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (THB) x Listing Adjustment Factor
= ฿ 27.13 x 0.01924
€0.52
Value per share (EUR) From above. €0.52
Current discount Discount to share price of €0.10
= -1 x (€0.10 - €0.52) / €0.52
80.6%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Jasmine International is available for.
Intrinsic value
>50%
Share price is €0.101 vs Future cash flow value of €0.52192
Current Discount Checks
For Jasmine International 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 Jasmine International's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Jasmine International's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:JASN PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in THB ฿0.90
SET:JAS Share Price ** SET (2020-04-07) in THB ฿5.25
Europe Telecom Industry PE Ratio Median Figure of 61 Publicly-Listed Telecom Companies 17.97x
Germany Market PE Ratio Median Figure of 402 Publicly-Listed Companies 16.83x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Jasmine International.

DB:JASN PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SET:JAS Share Price ÷ EPS (both in THB)

= 5.25 ÷ 0.90

5.86x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Jasmine International is good value based on earnings compared to the Europe Telecom industry average.
  • Jasmine International is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Jasmine International's expected growth come at a high price?
Raw Data
DB:JASN PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 5.86x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Europe Telecom Industry PEG Ratio Median Figure of 33 Publicly-Listed Telecom Companies 1.36x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.22x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Jasmine International, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Jasmine International's assets?
Raw Data
DB:JASN PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in THB ฿2.47
SET:JAS Share Price * SET (2020-04-07) in THB ฿5.25
Germany Telecom Industry PB Ratio Median Figure of 7 Publicly-Listed Telecom Companies 1.24x
Germany Market PB Ratio Median Figure of 573 Publicly-Listed Companies 1.45x
DB:JASN PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SET:JAS Share Price ÷ Book Value per Share (both in THB)

= 5.25 ÷ 2.47

2.13x

* Primary Listing of Jasmine International.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Jasmine International is overvalued based on assets compared to the DE Telecom industry average.
X
Value checks
We assess Jasmine International's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Telecom industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Telecom industry average (and greater than 0)? (1 check)
  5. Jasmine International has a total score of 4/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Jasmine International expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

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 growth 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 it right!
Annual Growth Rate
19.4%
Expected Telecom industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Jasmine International expected to grow at an attractive rate?
  • 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.
Annual Growth Rates Comparison
Raw Data
DB:JASN Future Growth Rates Data Sources
Data Point Source Value (per year)
Germany Telecom Industry Earnings Growth Rate Market Cap Weighted Average 19.4%
Germany Telecom Industry Revenue Growth Rate Market Cap Weighted Average 2.2%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14%
Germany Market Revenue Growth Rate Market Cap Weighted Average 3.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:JASN Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in THB Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:JASN Future Estimates Data
Date (Data in THB Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
DB:JASN Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2019-12-31 18,438 4,814 7,265
2019-09-30 18,513 4,896 3,246
2019-06-30 18,445 5,404 3,292
2019-03-31 18,488 4,421 4,714
2018-12-31 18,237 4,001 4,913
2018-09-30 18,147 3,407 5,706
2018-06-30 17,972 3,002 5,849
2018-03-31 17,804 3,807 2,758
2017-12-31 17,715 3,418 2,693
2017-09-30 17,410 3,363 2,703
2017-06-30 16,957 2,047 3,139
2017-03-31 16,408 -2,142 3,610

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • 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.
Raw Data
DB:JASN Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Jasmine International Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:JASN Future Estimates Data
Date (Data in THB Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
DB:JASN Past Financials Data
Date (Data in THB Millions) EPS *
2019-12-31 0.90
2019-09-30 0.40
2019-06-30 0.41
2019-03-31 0.59
2018-12-31 0.63
2018-09-30 0.77
2018-06-30 0.83
2018-03-31 0.41
2017-12-31 0.42
2017-09-30 0.43
2017-06-30 0.51
2017-03-31 0.58

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Jasmine International will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine whether Jasmine International is trading at Jasmine International'san attractive price based on how much it is expected to earn in the future, and relative to its industry peers and the wider market.
  2. Jasmine International's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Telecom companies here
  3. Jasmine International's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Jasmine International's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Jasmine International has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Jasmine International performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Jasmine International's growth in the last year to its industry (Telecom).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Jasmine International's year on year earnings growth rate was negative over the past 5 years, however the most recent earnings are above average.
  • Jasmine International's 1-year earnings growth exceeds its 5-year average (47.9% vs -24.2%)
  • Jasmine International's earnings growth has exceeded the Europe Telecom industry average in the past year (47.9% vs 8.5%).
Earnings and Revenue History
Jasmine International's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Jasmine International Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:JASN Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 18,438.41 7,264.61 5,660.48
2019-09-30 18,513.25 3,246.08 5,114.13
2019-06-30 18,444.53 3,291.92 5,201.55
2019-03-31 18,487.95 4,714.40 5,057.77
2018-12-31 18,236.58 4,912.59 4,983.38
2018-09-30 18,147.14 5,705.92 5,077.36
2018-06-30 17,972.02 5,849.32 4,839.76
2018-03-31 17,804.43 2,757.83 4,665.61
2017-12-31 17,714.51 2,693.39 4,411.54
2017-09-30 17,409.93 2,703.40 4,324.61
2017-06-30 16,957.47 3,139.35 4,378.66
2017-03-31 16,408.26 3,610.16 4,272.33
2016-12-31 15,824.79 3,001.61 4,263.61
2016-09-30 15,414.97 3,124.93 4,091.80
2016-06-30 15,081.71 3,040.00 3,856.45
2016-03-31 14,641.27 3,023.85 3,746.42
2015-12-31 14,136.82 15,710.41 3,570.12
2015-09-30 13,604.77 15,546.17 3,437.23
2015-06-30 13,067.63 15,311.81 3,317.83
2015-03-31 12,630.40 15,190.37 3,148.06
2014-12-31 12,268.49 3,270.86 3,051.75
2014-09-30 12,020.55 3,142.14 2,963.25
2014-06-30 11,772.08 3,248.62 2,872.52
2014-03-31 11,465.04 3,078.65 2,844.54
2013-12-31 11,164.86 3,002.51 2,769.73
2013-09-30 11,213.56 2,785.09 2,831.74
2013-06-30 10,947.88 2,636.25 2,781.13

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Jasmine International has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • Jasmine International used its assets more efficiently than the Europe Telecom industry average last year based on Return on Assets.
  • Jasmine International's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Jasmine International's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Telecom industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. 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.
Jasmine International 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.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Jasmine International's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

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.
Net Worth
  • 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.
Balance sheet
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 checks below.
Assets
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.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, 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.
Raw Data

All data from Jasmine International Company Filings, last reported 3 months ago.

DB:JASN Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 21,184.16 5,225.15 24,018.95
2019-09-30 19,487.36 8,693.34 1,190.19
2019-06-30 19,103.20 7,866.35 1,063.85
2019-03-31 19,155.06 6,278.63 881.12
2018-12-31 18,376.11 6,516.45 912.09
2018-09-30 17,741.54 7,061.29 996.51
2018-06-30 17,067.87 7,742.89 3,622.29
2018-03-31 16,454.25 8,987.07 1,404.38
2017-12-31 14,628.69 10,462.56 3,067.58
2017-09-30 11,788.91 10,183.23 1,808.11
2017-06-30 11,870.24 9,339.43 1,713.14
2017-03-31 12,439.58 7,872.55 1,791.57
2016-12-31 11,267.36 8,761.04 2,842.53
2016-09-30 10,003.17 8,248.34 2,760.45
2016-06-30 9,012.92 4,183.52 962.12
2016-03-31 17,019.61 2,758.15 12,766.35
2015-12-31 17,010.20 2,334.22 8,635.01
2015-09-30 16,738.69 2,876.29 10,326.74
2015-06-30 15,255.65 2,804.06 16,893.22
2015-03-31 15,288.58 2,407.13 20,204.54
2014-12-31 12,926.73 4,673.34 2,128.97
2014-09-30 12,401.47 4,514.79 2,600.18
2014-06-30 12,322.06 4,115.34 2,915.46
2014-03-31 13,309.32 4,102.15 4,453.34
2013-12-31 12,469.25 4,224.61 3,646.00
2013-09-30 11,680.76 4,107.75 3,425.41
2013-06-30 10,913.80 4,063.64 2,963.56
  • Jasmine International's level of debt (24.7%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (35.9% vs 24.7% today).
  • Debt is well covered by operating cash flow (92.1%, greater than 20% of total debt).
  • Interest payments on debt are not well covered by earnings (EBIT is 1x annual interest expense, ideally 3x coverage).
X
Financial health checks
We assess Jasmine International's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Jasmine International has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Jasmine International's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
33.9%
Current annual income from Jasmine International dividends.
If you bought €2,000 of Jasmine International shares you are expected to receive €678 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Jasmine International's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.67%).
  • Jasmine International's dividend is above the markets top 25% of dividend payers in Germany (4.71%).
Upcoming dividend payment

Purchase Jasmine International before the 'Ex-dividend' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:JASN Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Germany Telecom Industry Average Dividend Yield Market Cap Weighted Average of 5 Stocks 4.9%
Germany Market Average Dividend Yield Market Cap Weighted Average of 314 Stocks 3.7%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.7%
Germany Top 25% Dividend Yield 75th Percentile 4.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:JASN Future Dividends Estimate Data
Date (Data in ฿) Dividend per Share (annual) Avg. No. Analysts
DB:JASN Past Annualized Dividends Data
Date (Data in ฿) Dividend per share (annual) Avg. Yield (%)
2020-04-01 1.780 34.914
2019-11-28 0.580 11.793
2019-02-18 0.580 9.593
2018-06-07 0.650 12.655
2018-02-23 0.550 8.843
2017-11-10 0.600 8.254
2017-08-09 0.600 7.561
2017-02-20 0.400 4.797
2016-11-10 0.550 6.611
2016-04-29 1.900 32.862
2015-11-10 1.600 44.989
2015-07-27 3.000 54.956
2015-02-23 3.000 51.130
2014-02-11 0.250 3.291
2013-02-21 0.090 1.167
2012-05-09 0.050 1.234
2012-02-21 0.050 1.820
2011-11-11 0.046 2.252
2011-08-10 0.046 2.396
2011-02-23 0.040 1.434
2010-11-02 0.040 2.044
2010-08-16 0.040 2.926
2010-05-13 0.000 0.000
2010-02-26 0.000 0.000
2009-11-13 0.000 0.000
2009-10-15 0.000 0.000
2009-08-14 0.000 0.000
2009-05-13 0.000 0.000

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Jasmine International's earnings are paid to the shareholders as a dividend.
  • Dividends paid are not well covered by earnings (0.5x coverage).
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Jasmine International's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Jasmine International afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Jasmine International has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Jasmine International's salary, the management and board of directors tenure and is there insider trading?

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.
CEO
Saijai Kitsin
COMPENSATION ฿0
AGE 56
TENURE AS CEO 0.6 years
CEO Bio

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.

CEO Compensation
  • 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.
Management Team

Saijai Kitsin

TITLE
Acting CEO
AGE
56
TENURE
0.6 yrs

Subhoj Sunyabhisithkul

TITLE
Project Director-Railway Signaling Project Office
AGE
50

Churnkamol Treesuttacheep

TITLE
Chief Financial Officer
AGE
48
TENURE
8.5 yrs

Sinenart Jongpakpaisal

TITLE
Vice President of Accounting Department
AGE
56

Sasiprapaporn Chanpetch

TITLE
Executive Officer of Administration Department

Uraiporn Charoenchit

TITLE
Vice President of Regulatory & Compliance Department
AGE
54

Ruchanida Dharabuddha

TITLE
Executive Officer of Human Resources Department

Nipaporn Rattanarmik

TITLE
Head of Internal Audit

Pisit Tantirodjanakitjakarn

TITLE
Director of Risk Management
AGE
52

Thitima Kiravanich

TITLE
Executive Officer of Corporate Social Responsibility Depratment
Board of Directors Tenure

Average tenure and age of the Jasmine International board of directors in years:

11.9
Average Tenure
69
Average Age
  • 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

Sudhitham Chirathivat

TITLE
Independent Chairman of the Board of Directors
AGE
71
TENURE
10.2 yrs

Saijai Kitsin

TITLE
Acting CEO
AGE
56
TENURE
11.9 yrs

Subhoj Sunyabhisithkul

TITLE
Project Director-Railway Signaling Project Office
AGE
50
TENURE
20.8 yrs

Vichit Yamboonruang

TITLE
Independent Director
AGE
78
TENURE
20.8 yrs

Yodhin Anavil

TITLE
Independent Director
AGE
69
TENURE
13.6 yrs

Terasak Jerauswapong

TITLE
Director
AGE
57
TENURE
19.8 yrs

Pleumjai Sinarkorn

TITLE
Director
AGE
86
TENURE
11.4 yrs

Chantra Purnariksha

TITLE
Independent Director
AGE
73
TENURE
8.3 yrs

Yordchai Asawathongchai

TITLE
Director
AGE
45
TENURE
3.6 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Jasmine International's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Jasmine International has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

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.

Details
Name: Jasmine International Public Company Limited
JASN
Exchange: DB
Founded: 1982
฿1,222,678,225
8,269,938,193
Website: http://www.jasmine.com
Address: Jasmine International Public Company Limited
200, Chaengwatana Road,
29th-30th Floor, Moo 4,
Nonthaburi,
11120,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET JAS Ordinary Shares The Stock Exchange of Thailand TH THB 07. Jul 1994
SET JAS-R THB0.5(NVDR) The Stock Exchange of Thailand TH THB 20. Aug 2001
THAMSE JAS-F THB0.5(ALIEN MKT) Bangkok-Alien Market Stock Exchange TH THB 05. Jan 1995
DB JASN THB0.5(ALIEN MKT) Deutsche Boerse AG DE EUR 05. Jan 1995
BST NVAY THB0.5(NVDR) Boerse-Stuttgart DE EUR 20. Aug 2001
THAMSE JAS-F THB0.5(ALIEN MKT) Bangkok-Alien Market Stock Exchange TH THB 05. Jan 1995
Number of employees
Current staff
Staff numbers
0
Jasmine International employees.
Industry
Integrated Telecommunication Services
Telecom
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/07 20:34
End of day share price update: 2020/04/07 00:00
Last estimates confirmation: 2020/02/04
Last earnings filing: 2020/02/04
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.