Stock JCK JCK INTERNATIONAL
Add to a list
To use this feature you must be a member
Log inSign up

Financials JCK International

Equities

JCK

TH0235010Y03

Real Estate Development & Operations

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
0.44 THB -2.22% Intraday chart for JCK International +2.33% +69.23%
May. 15 JCK International Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 29 JCK International Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,199 1,954 2,641 2,464 1,025 988.7
Enterprise Value (EV) 1 8,318 7,250 8,463 8,499 6,945 6,142
P/E ratio 43 x -3.97 x -8.53 x -10.4 x -3.31 x 1.55 x
Yield - - - - - -
Capitalization / Revenue 1.41 x 5.02 x 6.61 x 4.47 x 1.63 x 0.35 x
EV / Revenue 3.68 x 18.6 x 21.2 x 15.4 x 11.1 x 2.16 x
EV / EBITDA 16.6 x -187 x 514 x 116 x 44 x 5.46 x
EV / FCF 8.44 x -11.2 x 130 x -75.5 x -41.9 x 5.37 x
FCF Yield 11.9% -8.95% 0.77% -1.32% -2.39% 18.6%
Price to Book 1.2 x 0.86 x 1.35 x 1.29 x 0.46 x 0.34 x
Nbr of stocks (in thousands) 2,147,034 2,147,034 2,147,034 2,302,751 3,305,653 3,802,747
Reference price 2 1.490 0.9100 1.230 1.070 0.3100 0.2600
Announcement Date 2/28/19 2/28/20 2/28/21 2/28/22 3/1/23 2/29/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,262 389.5 399.5 550.7 627.3 2,840
EBITDA 1 500.9 -38.73 16.47 73 157.9 1,126
EBIT 1 422.1 -99.53 -79.59 -23.71 52.04 1,027
Operating Margin 18.66% -25.56% -19.92% -4.31% 8.3% 36.17%
Earnings before Tax (EBT) 1 106.5 -480.2 -306.3 -165.5 -271.2 628.4
Net income 1 74.36 -491.7 -309.5 -224.5 -270 581.4
Net margin 3.29% -126.25% -77.46% -40.77% -43.04% 20.47%
EPS 2 0.0346 -0.2290 -0.1441 -0.1033 -0.0938 0.1674
Free Cash Flow 1 986 -649.1 65.14 -112.6 -165.9 1,143
FCF margin 43.59% -166.66% 16.31% -20.44% -26.45% 40.26%
FCF Conversion (EBITDA) 196.84% - 395.56% - - 101.57%
FCF Conversion (Net income) 1,326.09% - - - - 196.68%
Dividend per Share - - - - - -
Announcement Date 2/28/19 2/28/20 2/28/21 2/28/22 3/1/23 2/29/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 5,119 5,296 5,822 6,035 5,920 5,153
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 10.22 x -136.7 x 353.5 x 82.67 x 37.49 x 4.577 x
Free Cash Flow 1 986 -649 65.1 -113 -166 1,143
ROE (net income / shareholders' equity) 3.1% -18.6% -12.8% -10.2% -12.3% 22.1%
ROA (Net income/ Total Assets) 2.78% -0.74% -0.6% -0.17% 0.37% 6.97%
Assets 1 2,674 66,152 52,000 130,684 -73,296 8,347
Book Value Per Share 2 1.250 1.060 0.9100 0.8300 0.6700 0.7700
Cash Flow per Share 2 0.0300 0.0100 0.0100 0.0300 0.0200 0.0400
Capex 1 6.91 2.31 0.8 6.52 34.6 1,207
Capex / Sales 0.31% 0.59% 0.2% 1.18% 5.51% 42.49%
Announcement Date 2/28/19 2/28/20 2/28/21 2/28/22 3/1/23 2/29/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Industrial Real Estate Development

1st Jan change Capi.
JCK INTERNATIONAL Stock JCK International
+69.23% 45.44M
CTP N.V. Stock CTP N.V.
+7.46% 8.07B
LATAM LOGISTIC PROPERTIES, S.A. Stock Latam Logistic Properties, S.A.
+33.14% 4.12B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V. Stock Corporación Inmobiliaria Vesta, S.A.B. de C.V.
-12.47% 2.98B
INVESTMENT AND INDUSTRIAL DEVELOPMENT CORPORATION Stock Investment and Industrial Development Corporation
-3.34% 2.47B
WHA CORPORATION Stock WHA Corporation
+2.83% 2.21B
SWEDISH LOGISTIC PROPERTY AB Stock Swedish Logistic Property AB
+5.07% 736M
AMATA CORPORATION Stock Amata Corporation
-14.02% 718M
PROPERTY FOR INDUSTRY LIMITED Stock Property For Industry Limited
-6.67% 647M
TRITAX EUROBOX PLC Stock Tritax Eurobox plc
-10.03% 552M
Industrial Real Estate Development
  1. Stock Market
  2. Equities
  3. JCK Stock
  4. Financials JCK International