Loading...

We've got a brand new version of Simply Wall St! Try it out

Intouch Holdings

DB:SWTF
Snowflake Description

Excellent balance sheet established dividend payer.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
SWTF
DB
฿211B
Market Cap
  1. Home
  2. DE
  3. Telecom
Company description

Intouch Holdings Public Company Limited, through its subsidiaries, engages in the satellite, Internet, telecommunications, and media and advertising businesses. The last earnings update was 17 days ago. More info.


Add to Portfolio Compare Print
SWTF Share Price and Events
7 Day Returns
-1%
DB:SWTF
-3%
Europe Wireless Telecom
0%
DE Market
1 Year Returns
44.7%
DB:SWTF
1.1%
Europe Wireless Telecom
9.9%
DE Market
SWTF Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Intouch Holdings (SWTF) -1% -1.5% 9% 44.7% 49.2% 0.3%
Europe Wireless Telecom -3% -3.3% 2.2% 1.1% -14.3% -26.2%
DE Market 0% 4.6% 12.1% 9.9% 14.6% 18.2%
1 Year Return vs Industry and Market
  • SWTF outperformed the Wireless Telecom industry which returned 1.1% over the past year.
  • SWTF outperformed the Market in Germany which returned 9.9% over the past year.
Price Volatility
SWTF
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Intouch Holdings's competitors could be found in our database.

Value

 Is Intouch Holdings 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 Intouch Holdings 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 Intouch Holdings.

DB:SWTF Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 10 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 5%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

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:SWTF
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Wireless Telecom Unlevered Beta Simply Wall St/ S&P Global 0.34
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.337 (1 + (1- 20%) (3.04%))
0.561
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)
= 0.23% + (0.8 * 5.96%)
5%

Discounted Cash Flow Calculation for DB:SWTF using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Intouch Holdings is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:SWTF DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (THB, Millions) Source Present Value
Discounted (@ 5%)
2020 12,157.00 Analyst x4 11,578.54
2021 11,691.97 Analyst x3 10,605.77
2022 11,406.15 Est @ -2.44% 9,854.18
2023 11,218.77 Est @ -1.64% 9,231.11
2024 11,097.43 Est @ -1.08% 8,696.78
2025 11,021.00 Est @ -0.69% 8,225.92
2026 10,975.41 Est @ -0.41% 7,802.10
2027 10,951.13 Est @ -0.22% 7,414.42
2028 10,941.67 Est @ -0.09% 7,055.52
2029 10,942.53 Est @ 0.01% 6,720.33
Present value of next 10 years cash flows ฿87,184.00
DB:SWTF DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ฿10,942.53 × (1 + 0.23%) ÷ (5% – 0.23%)
฿230,022.69
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ฿230,022.69 ÷ (1 + 5%)10
฿141,267.78
DB:SWTF Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ฿87,184.00 + ฿141,267.78
฿228,451.78
Equity Value per Share
(THB)
= Total value / Shares Outstanding
= ฿228,451.78 / 3,206.42
฿71.25
DB:SWTF Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:SWTF represents 0.02905x of SET:INTUCH
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.02905x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (THB) x Listing Adjustment Factor
= ฿ 71.25 x 0.02905
€2.07
Value per share (EUR) From above. €2.07
Current discount Discount to share price of €1.91
= -1 x (€1.91 - €2.07) / €2.07
7.7%

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

Current Discount
Amount off the current price Intouch Holdings is available for.
Intrinsic value
8%
Share price is €1.91 vs Future cash flow value of €2.07
Current Discount Checks
For Intouch Holdings to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Intouch Holdings's share price is below the future cash flow value, but not at a moderate discount (< 20%).
  • Intouch Holdings's share price is below the future cash flow value, but not 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 Intouch Holdings's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Intouch Holdings's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:SWTF PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-09-30) in THB ฿3.44
SET:INTUCH Share Price ** SET (2019-11-18) in THB ฿65.75
Europe Wireless Telecom Industry PE Ratio Median Figure of 7 Publicly-Listed Wireless Telecom Companies 22.75x
Germany Market PE Ratio Median Figure of 401 Publicly-Listed Companies 20.03x

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

** Primary Listing of Intouch Holdings.

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

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

= 65.75 ÷ 3.44

19.09x

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

  • Intouch Holdings is good value based on earnings compared to the Europe Wireless Telecom industry average.
  • Intouch Holdings is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Intouch Holdings's expected growth come at a high price?
Raw Data
DB:SWTF PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 19.09x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 10 Analysts
5.8%per year
Europe Wireless Telecom Industry PEG Ratio Median Figure of 5 Publicly-Listed Wireless Telecom Companies 2.38x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.38x

*Line of best fit is calculated by linear regression .

DB:SWTF PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 19.09x ÷ 5.8%

3.28x

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

  • Intouch Holdings is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Intouch Holdings's assets?
Raw Data
DB:SWTF PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-09-30) in THB ฿10.12
SET:INTUCH Share Price * SET (2019-11-18) in THB ฿65.75
Europe Wireless Telecom Industry PB Ratio Median Figure of 9 Publicly-Listed Wireless Telecom Companies 1.82x
Germany Market PB Ratio Median Figure of 577 Publicly-Listed Companies 1.84x
DB:SWTF PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

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

= 65.75 ÷ 10.12

6.49x

* Primary Listing of Intouch Holdings.

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

  • Intouch Holdings is overvalued based on assets compared to the Europe Wireless Telecom industry average.
X
Value checks
We assess Intouch Holdings'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 Wireless 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 Wireless Telecom industry average (and greater than 0)? (1 check)
  5. Intouch Holdings has a total score of 2/6, 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 Intouch Holdings expected to perform in the next 1 to 3 years based on estimates from 10 analysts?

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
5.8%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Intouch Holdings expected to grow at an attractive rate?
  • Intouch Holdings's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Intouch Holdings's earnings growth is positive but not above the Germany market average.
  • Intouch Holdings's revenues are expected to decrease over the next 1-3 years, this is below the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:SWTF Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:SWTF Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 10 Analysts 5.8%
DB:SWTF Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 10 Analysts -0.5%
Europe Wireless Telecom Industry Earnings Growth Rate Market Cap Weighted Average 15.8%
Europe Wireless Telecom Industry Revenue Growth Rate Market Cap Weighted Average 1.5%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.5%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*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:SWTF Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 10 Analyst Estimates (S&P Global) See Below
All numbers in THB Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:SWTF Future Estimates Data
Date (Data in THB Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 5,131 12,194 13,714 9
2020-12-31 5,272 13,266 13,353 9
2019-12-31 5,137 9,745 12,412 6
2019-11-18
DB:SWTF Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2019-09-30 5,368 10,349 11,040
2019-06-30 5,683 9,903 10,397
2019-03-31 5,958 10,968 10,755
2018-12-31 6,389 10,591 11,491
2018-09-30 7,023 10,573 11,398
2018-06-30 7,835 10,646 11,621
2018-03-31 8,627 11,796 11,194
2017-12-31 9,628 12,253 10,673
2017-09-30 10,086 12,836 11,480
2017-06-30 10,559 15,584 11,213
2017-03-31 11,173 18,900 16,059
2016-12-31 11,646 19,377 16,398

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Intouch Holdings's earnings are expected to grow by 5.8% yearly, however this is not considered high growth (20% yearly).
  • Intouch Holdings's revenue is expected to decrease over the next 1-3 years, this is not considered high growth.
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:SWTF Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 10 Analyst Estimates (S&P Global) See Below

All data from Intouch Holdings Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:SWTF Future Estimates Data
Date (Data in THB Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 4.32 4.73 3.90 10.00
2020-12-31 4.17 4.38 4.00 11.00
2019-12-31 3.87 3.90 3.81 7.00
2019-11-18
DB:SWTF Past Financials Data
Date (Data in THB Millions) EPS *
2019-09-30 3.44
2019-06-30 3.24
2019-03-31 3.35
2018-12-31 3.58
2018-09-30 3.56
2018-06-30 3.62
2018-03-31 3.49
2017-12-31 3.33
2017-09-30 3.58
2017-06-30 3.50
2017-03-31 5.01
2016-12-31 5.11

*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.
  • Intouch Holdings is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess Intouch Holdings'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 Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe 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.
Intouch Holdings has a total score of 2/6, 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 Intouch Holdings 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 Intouch Holdings's growth in the last year to its industry (Wireless 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.
  • Intouch Holdings's year on year earnings growth rate was negative over the past 5 years and the most recent earnings are below average.
  • Intouch Holdings's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Intouch Holdings's 1-year earnings growth is negative, it can't be compared to the Europe Wireless Telecom industry average.
Earnings and Revenue History
Intouch Holdings'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 Intouch Holdings Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:SWTF Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-09-30 5,367.83 11,039.92 1,676.96
2019-06-30 5,683.12 10,397.20 1,663.22
2019-03-31 5,957.81 10,754.82 1,584.90
2018-12-31 6,389.29 11,490.68 1,919.39
2018-09-30 7,022.56 11,398.19 2,352.62
2018-06-30 7,835.18 11,621.16 2,559.19
2018-03-31 8,626.52 11,193.97 2,770.23
2017-12-31 9,627.61 10,673.18 2,751.39
2017-09-30 10,085.94 11,479.69 2,515.51
2017-06-30 10,559.43 11,213.30 2,566.37
2017-03-31 11,173.07 16,059.25 2,594.06
2016-12-31 11,646.29 16,397.61 2,648.59
2016-09-30 12,345.67 18,255.82 2,561.47
2016-06-30 12,730.64 19,063.70 2,551.20
2016-03-31 12,788.34 15,433.28 2,613.31
2015-12-31 12,665.21 16,076.28 2,579.87
2015-09-30 12,400.95 15,336.22 2,639.60
2015-06-30 12,257.27 15,657.35 3,082.25
2015-03-31 12,266.94 15,077.54 3,108.09
2014-12-31 12,193.58 14,825.73 3,104.31
2014-09-30 11,618.52 14,630.91 2,895.32
2014-06-30 11,209.98 14,228.29 2,351.49
2014-03-31 10,519.87 14,397.49 2,154.09
2013-12-31 9,645.80 14,594.60 1,962.32
2013-09-30 9,326.68 14,771.93 2,009.57
2013-06-30 8,836.58 14,903.24 1,976.12
2013-03-31 8,720.13 14,683.29 1,911.46
2012-12-31 8,544.82 14,295.14 1,887.56

*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.
  • Intouch Holdings has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • Intouch Holdings used its assets more efficiently than the Europe Wireless Telecom industry average last year based on Return on Assets.
  • It is difficult to establish if Intouch Holdings improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Intouch Holdings'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 Wireless 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.
Intouch Holdings has a total score of 2/6, 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 Intouch Holdings'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 Intouch Holdings's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Intouch Holdings is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Intouch Holdings's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Intouch Holdings'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.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 2.3x 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 Intouch Holdings Company Filings, last reported 1 month ago.

DB:SWTF Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2019-09-30 39,437.16 6,390.84 11,231.06
2019-06-30 40,423.50 6,594.42 10,904.36
2019-03-31 41,338.91 6,676.05 10,430.32
2018-12-31 37,941.32 6,930.85 10,239.91
2018-09-30 37,266.97 6,927.92 9,806.96
2018-06-30 39,148.35 7,195.17 10,042.63
2018-03-31 35,645.48 7,081.08 10,319.65
2017-12-31 37,326.50 7,303.42 8,444.37
2017-09-30 37,114.57 7,704.04 8,376.35
2017-06-30 38,214.88 9,430.50 9,831.36
2017-03-31 35,210.60 9,524.38 9,174.10
2016-12-31 37,675.09 10,124.86 9,180.72
2016-09-30 35,127.74 10,097.40 8,432.45
2016-06-30 39,107.63 11,294.83 9,500.90
2016-03-31 30,807.77 11,513.01 8,878.92
2015-12-31 35,340.38 11,671.68 8,069.58
2015-09-30 30,930.43 11,572.83 7,256.66
2015-06-30 35,064.13 10,554.71 8,275.66
2015-03-31 30,741.60 10,460.64 7,660.52
2014-12-31 34,230.87 11,062.64 7,861.57
2014-09-30 29,923.22 9,645.71 8,750.63
2014-06-30 33,031.46 9,547.96 8,382.13
2014-03-31 29,178.51 8,140.67 7,576.69
2013-12-31 32,411.66 8,484.56 6,915.61
2013-09-30 28,174.98 8,296.86 7,473.45
2013-06-30 32,226.32 7,517.08 6,932.37
2013-03-31 28,412.87 7,222.59 6,285.92
2012-12-31 30,546.42 7,399.51 5,701.03
  • Intouch Holdings's level of debt (16.2%) 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 (32.2% vs 16.2% today).
  • Debt is well covered by operating cash flow (161.9%, greater than 20% of total debt).
  • Unable to confirm if the interest payments on Intouch Holdings's debt are well covered by earnings due to lack of past financial data.
X
Financial health checks
We assess Intouch Holdings'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. Intouch Holdings has a total score of 5/6, 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 Intouch Holdings'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
3.83%
Current annual income from Intouch Holdings dividends. Estimated to be 4.75% next year.
If you bought €2,000 of Intouch Holdings shares you are expected to receive €77 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?
  • Intouch Holdings's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.33%).
  • Intouch Holdings's dividend is above the markets top 25% of dividend payers in Germany (3.68%).
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:SWTF 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 10 Analyst Estimates (S&P Global) See Below
Europe Wireless Telecom Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 4.9%
Germany Market Average Dividend Yield Market Cap Weighted Average of 334 Stocks 2.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.7%
Germany Bottom 25% Dividend Yield 25th Percentile 1.3%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

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

DB:SWTF Future Dividends Estimate Data
Date (Data in ฿) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 3.37 11.00
2020-12-31 3.11 12.00
2019-12-31 2.85 9.00
2019-11-18
DB:SWTF Past Annualized Dividends Data
Date (Data in ฿) Dividend per share (annual) Avg. Yield (%)
2019-08-06 2.520 3.846
2019-02-08 2.710 4.618
2018-02-07 4.130 7.674
2018-02-06 4.130 7.326
2017-11-03 2.500 4.449
2017-08-07 2.500 4.331
2017-02-06 3.740 6.735
2016-08-11 4.600 8.680
2016-02-17 4.940 8.752
2015-11-13 4.800 8.387
2015-10-15 4.800 6.443
2015-08-13 4.800 6.299
2015-02-13 4.460 5.673
2014-11-11 4.390 5.621
2014-08-13 4.390 6.166
2014-02-17 4.530 6.104
2013-08-13 4.250 5.479
2013-02-15 3.780 4.599
2013-01-15 3.780 5.560
2012-08-14 6.120 9.358
2012-04-02 5.550 9.476
2012-02-14 5.500 10.167
2011-08-11 3.160 7.947
2011-03-16 2.400 7.516
2011-02-17 2.400 8.266
2010-08-16 2.400 8.139
2010-02-24 2.400 9.107
2010-02-22 2.400 8.159
2009-08-18 2.400 9.059
2009-02-25 2.400 12.110

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 Intouch Holdings's earnings are paid to the shareholders as a dividend.
  • Dividends paid are covered by earnings (1.4x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be covered by earnings (1.3x coverage).
X
Income/ dividend checks
We assess Intouch Holdings's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.7%) - 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 Intouch Holdings afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Intouch Holdings has a total score of 5/6, 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 Intouch Holdings'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
Anek Pana-Apichon
AGE 53
TENURE AS CEO 0.8 years
CEO Bio

Mr. Anek Pana-Apichon has been Chief Executive Officer of Intouch Holdings Public Company Limited since January 1, 2019. Mr. Pana-Apichon serves as Non-Executive Director at Advanced Info Service Public Company Limited since April 2019. Mr. Pana-Apichon served as Acting Chief Executive Officer of Intouch Holdings Public Company Limited (formerly, Shin Corp. Public Co. Ltd) since July 1, 2017 until January 1, 2019 and as its Executive Vice President of Finance & Accounting since 2010 until January 1, 2019. Mr. Pana-Apichon served as Vice President for Finance and Accounting at Intouch Holdings Public Company Limited from 2004 to 2010. Mr. Pana-Apichon served as an Acting Chief Financial Officer at Thaicom Public Company Limited from February 2011 to September 2011. He served as Comptroller of Shin Corporation Public Company Limited from 2000 to 2004. He served as Finance and Accounting Director of Teleinfo Media Co.,Ltd. from 1992 to 1999. From 1992 to 1999, he served as Finance and Accounting Director of Shinawatra Directories Co., Ltd. He has been a Director of Intouch Holdings Public Company Limited since July 1, 2017. He has been a Director of Thaicom Public Company Limited since July 1, 2017 and CS Loxinfo Public Company Ltd. since January 28, 2018. He holds MBA from Chulalongkorn University.

CEO Compensation
  • Insufficient data for Anek to compare compensation growth.
  • Insufficient data for Anek to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Intouch Holdings management team in years:

0.8
Average Tenure
51.5
Average Age
  • The average tenure for the Intouch Holdings management team is less than 2 years, this suggests a new team.
Management Team

Anek Pana-Apichon

TITLE
CEO & Director
AGE
53
TENURE
0.8 yrs

Kim Siritaweechai

TITLE
Chief Financial Officer
AGE
50
TENURE
0.8 yrs

Panya Thongchai

TITLE
Assistant Vice President of Investor Relations

Wichai Kittiwittayakul

TITLE
Executive VP of Governance
AGE
57

Kantima Lerlertyuttitham

TITLE
Group Chief Human Resources Officer
AGE
48
TENURE
3.2 yrs
Board of Directors Tenure

Average tenure and age of the Intouch Holdings board of directors in years:

7.9
Average Tenure
64
Average Age
  • The tenure for the Intouch Holdings board of directors is about average.
Board of Directors

Virach Aphimeteetamrong

TITLE
Chairman
AGE
76
TENURE
12.5 yrs

Anek Pana-Apichon

TITLE
CEO & Director
AGE
53
TENURE
2.3 yrs

Somkid Wangcherdchuwong

TITLE
Chairman of ITV PLC
AGE
61

Paron Israsena Ayudhaya

TITLE
Chairman of Thaicom PLC
AGE
91

Wichian Mektrakarn

TITLE
Chairman of CSL
AGE
65

Somchai Supphatada

TITLE
Independent Director
AGE
59
TENURE
13.4 yrs

Chalaluck Bunnag

TITLE
Independent Director
AGE
71
TENURE
12.3 yrs

Prasert Bunsumpun

TITLE
Independent Director
AGE
67
TENURE
7.9 yrs

Jeann Low

TITLE
Non-Executive Director
AGE
58
TENURE
3 yrs

Kan Trakulhoon

TITLE
Independent Director
AGE
63
TENURE
2.7 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 Intouch Holdings'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. Intouch Holdings 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

Intouch Holdings Public Company Limited, through its subsidiaries, engages in the satellite, Internet, telecommunications, and media and advertising businesses. It operates through Local Wireless Telecommunications, Satellite and International Businesses, and Other Businesses segments. The company offers transponder rental and related services for domestic and international communications; broadband content services; advertising services; Internet data center, Internet, satellite uplink-downlink, and telecommunication services;, sale and service related to media, telephone network, mobile content, and engineering development services on communication technology and electronics. It also sells user terminals of IPSTAR and direct television equipment. In addition, the company offers computer program and related services, as well as information technology services; and trades in and rents telecommunications equipment and accessories. It has operations in Thailand, the People’s Republic of China, India, Japan, Myanmar, and internationally. The company was formerly known as Shin Corporation Public Company Limited and changed its name to Intouch Holdings Public Company Limited in March 2014. Intouch Holdings Public Company Limited was founded in 1983 and is headquartered in Bangkok, Thailand.

Details
Name: Intouch Holdings Public Company Limited
SWTF
Exchange: DB
Founded: 1983
฿6,296,042,503
3,206,420,305
Website: http://www.intouchcompany.com
Address: Intouch Holdings Public Company Limited
349 SJ Infinite One Business Complex,
29th and 30th Floors,
Bangkok,
10900,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET INTUCH Common Shares The Stock Exchange of Thailand TH THB 02. Jan 1992
OTCPK SHNV.F DP RCT NON VTG Pink Sheets LLC US USD 17. Oct 2006
SET INTUCH-R THB1(NON VTG DEP RCPT) The Stock Exchange of Thailand TH THB 20. Aug 2001
OTCPK SHNU.F THB1 (ALIEN MKT) Pink Sheets LLC US USD 02. Jan 1992
DB SWTF THB1 (ALIEN MKT) Deutsche Boerse AG DE EUR 02. Jan 1992
THAMSE INTUCH-F THB1 (ALIEN MKT) Bangkok-Alien Market Stock Exchange TH THB 02. Jan 1992
Number of employees
Current staff
Staff numbers
0
Intouch Holdings employees.
Industry
Wireless Telecommunication Services
Telecom
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/11/18 21:26
End of day share price update: 2019/11/18 00:00
Last estimates confirmation: 2019/11/05
Last earnings filing: 2019/11/01
Last earnings reported: 2019/09/30
Last annual earnings reported: 2018/12/31


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.