Stock SAMTEL SAMART TELCOMS
Add to a list
To use this feature you must be a member
Log inSign up

Financials Samart Telcoms

Equities

SAMTEL

TH0594010Z02

Integrated Telecommunications Services

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
3 THB +3.45% Intraday chart for Samart Telcoms +6.38% +3.45%
Apr. 25 Samart Telcoms Public Company Limited Approves Dividend for the Fiscal Year 2023, Payable on May 16, 2024 CI
Feb. 22 Samart Telcoms Public Company Limited Proposes Dividend Payment for Fiscal Year 2023, Payable on May 16, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,573 4,913 3,090 3,708 4,264 1,792
Enterprise Value (EV) 1 7,198 7,960 4,036 5,118 5,333 2,483
P/E ratio 13 x 10.9 x -10.7 x 60.4 x 16.4 x 25 x
Yield 6.76% 6.54% - 0.83% 3.04% 2.07%
Capitalization / Revenue 0.6 x 0.54 x 0.57 x 0.81 x 0.86 x 0.4 x
EV / Revenue 0.94 x 0.88 x 0.74 x 1.12 x 1.08 x 0.55 x
EV / EBITDA 4.54 x 4.96 x 7.89 x 14.3 x 13.7 x 5.88 x
EV / FCF 6.85 x -8.41 x 1.64 x -19.3 x 168 x 12.1 x
FCF Yield 14.6% -11.9% 61.1% -5.18% 0.6% 8.26%
Price to Book 1.23 x 1.29 x 0.93 x 1.09 x 1.19 x 0.51 x
Nbr of stocks (in thousands) 618,000 618,000 618,000 618,000 618,000 618,000
Reference price 2 7.400 7.950 5.000 6.000 6.900 2.900
Announcement Date 2/26/19 2/25/20 2/23/21 2/24/22 2/23/23 2/22/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 7,679 9,074 5,431 4,581 4,947 4,489
EBITDA 1 1,585 1,605 511.7 358.4 389.2 422
EBIT 1 448.4 437.5 -342.1 82.16 72.01 41.7
Operating Margin 5.84% 4.82% -6.3% 1.79% 1.46% 0.93%
Earnings before Tax (EBT) 1 372.6 335.2 -363.6 78.41 332.2 90.88
Net income 1 351.4 451.2 -287.5 61.38 260.6 71.69
Net margin 4.58% 4.97% -5.29% 1.34% 5.27% 1.6%
EPS 2 0.5686 0.7301 -0.4652 0.0993 0.4216 0.1160
Free Cash Flow 1 1,050 -946 2,467 -264.9 31.77 205.2
FCF margin 13.68% -10.43% 45.41% -5.78% 0.64% 4.57%
FCF Conversion (EBITDA) 66.27% - 482.05% - 8.16% 48.62%
FCF Conversion (Net income) 298.94% - - - 12.19% 286.19%
Dividend per Share 2 0.5000 0.5200 - 0.0500 0.2100 0.0600
Announcement Date 2/26/19 2/25/20 2/23/21 2/24/22 2/23/23 2/22/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,625 3,047 946 1,410 1,069 690
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.656 x 1.899 x 1.848 x 3.934 x 2.747 x 1.636 x
Free Cash Flow 1 1,050 -946 2,467 -265 31.8 205
ROE (net income / shareholders' equity) 9.66% 12.1% -8.11% 1.81% 7.46% 1.86%
ROA (Net income/ Total Assets) 3.07% 2.98% -2.6% 0.73% 0.62% 0.34%
Assets 1 11,428 15,145 11,045 8,438 42,313 20,809
Book Value Per Share 2 5.990 6.170 5.390 5.500 5.810 5.740
Cash Flow per Share 2 0.5200 0.6300 1.010 0.7500 0.7900 1.540
Capex 1 482 440 490 610 502 249
Capex / Sales 6.28% 4.85% 9.02% 13.32% 10.14% 5.55%
Announcement Date 2/26/19 2/25/20 2/23/21 2/24/22 2/23/23 2/22/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
SAMART TELCOMS Stock Samart Telcoms
+3.45% 48.55M
CHINA MOBILE LIMITED Stock China Mobile Limited
+7.48% 196B
VERIZON COMMUNICATIONS Stock Verizon Communications
+3.16% 164B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
-0.41% 115B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-1.10% 93.15B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+12.30% 71.91B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+2.03% 59.65B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-7.67% 49.57B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-17.62% 38.69B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-31.58% 37.74B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. SAMTEL Stock
  4. Financials Samart Telcoms