Jasmine International PCL
SET:JAS
Intrinsic Value
The intrinsic value of one JAS stock under the Base Case scenario is 0.76 THB. Compared to the current market price of 1.6 THB, Jasmine International PCL is Overvalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Jasmine International PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Jasmine International PCL
Balance Sheet Decomposition
Jasmine International PCL
Current Assets | 4.6B |
Cash & Short-Term Investments | 948.6m |
Receivables | 3.4B |
Other Current Assets | 218m |
Non-Current Assets | 10.3B |
Long-Term Investments | 2.2B |
PP&E | 3.2B |
Intangibles | 707.5m |
Other Non-Current Assets | 4.2B |
Free Cash Flow Analysis
Jasmine International PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Jasmine International PCL
Revenue
|
3.2B
THB
|
Cost of Revenue
|
-2.6B
THB
|
Gross Profit
|
561.5m
THB
|
Operating Expenses
|
-446.4m
THB
|
Operating Income
|
115.1m
THB
|
Other Expenses
|
529.6m
THB
|
Net Income
|
644.7m
THB
|
JAS Profitability Score
Profitability Due Diligence
Jasmine International PCL's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Jasmine International PCL's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
JAS Solvency Score
Solvency Due Diligence
Jasmine International PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Jasmine International PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JAS Price Targets Summary
Jasmine International PCL
According to Wall Street analysts, the average 1-year price target for JAS is 2.01 THB with a low forecast of 1.99 THB and a high forecast of 2.07 THB.
Dividends
Current shareholder yield for JAS is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one JAS stock under the Base Case scenario is 0.76 THB.
Compared to the current market price of 1.6 THB, Jasmine International PCL is Overvalued by 53%.