Subscribe

Namyong Terminal Public Company Limited (NYT.BK)

THB4.10 -0.02 (-0.49%)
TH SET Industrials Marine Shipping
Address 1168/52 Lumpini Tower 10120
Bangkok, TH
CEO Theparak Leungsuwan
IPO 2013-11-25
ISIN TH5008010Z08

Explore sections of this company profile

Also trades on Stock Exchange of Thailand · NYT-R.BK (THB) Stock Exchange of Thailand · NYT.BK (THB)
Description

Namyong Terminal Public Company Limited operates in Thailand, specializing in a comprehensive suite of services that includes terminal operations, extensive vehicle storage facilities, and warehousing solutions. At the A5 Terminal within Chonburi's Laem Chabang Port, the company provides crucial roll-on/roll-off (Ro-Ro) services, enabling shipping lines and automotive manufacturers to efficiently transport vehicles and diverse general cargo. Additionally, it offers a vast 733,123 square meters of dedicated parking space for the preparation of vehicles, whether prior to export or following import. Supplementary offerings include office and equipment rental, alongside vehicle cleaning services. Established in 2012, Namyong Terminal Public Company Limited maintains its primary corporate office in Bangkok, Thailand.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB4.10 -0.02 (-0.49%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.05
Float Shares
432.64M
Free Float %
34.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.07% -2.63% -11.90% +1.09% +30.28% +21.71% +22.52% -8.42% -7.96% -43.94% -44.78%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4.10
DCF (Unlevered) 15.20 +270.7%
DCF (Levered) 19.33 +371.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2025-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
1.50
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A+
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Marine Shipping: +2.8%
    -4.1% Q1'26: +9.1% (vs Q1'25)
  • EPS growth Marine Shipping: -1.4%
    +25.0% Q1'26: +25.0% (vs Q1'25)
  • FCF margin FCF growth · Marine Shipping: +26.4%
    +18.7% Q1'26: +123.6% (vs Q1'25)
  • EBIT margin Marine Shipping: +23.2%
    +23.2% Q1'26: +38.4% (vs Q1'25)
  • ROIC Marine Shipping: +6.9%
    +3.9% Q1'26: +10.8% (vs Q1'25)
  • Share dilution Marine Shipping: +0.0%
    +0.7% Q1'26: +5.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Marine Shipping: 1.05×
    5.08× Q1'26: 2.05× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.46) × ERP
WACC = 49% × Ke + 51% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 15.20 Current price: 4.10
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
1.35B
est: 1.35B (0.0%)
1.38B
est: 1.38B (+0.0%)
1.37B
est: 1.37B (+0.1%)
1.43B
est: 1.43B (+0.1%)
1.42B
est: 1.48B (-4.3%)
1.19B
est: 1.20B (0.0%)
1.33B
est: 1.29B (+3.0%)
1.45B
est: 1.42B (+2.5%)
1.75B
est: 1.75B (+0.0%)
1.66B
est: 1.66B (-0.1%)
1.59B
est: 1.72B (-7.2%)
1.76B
1.76B – 1.76B
+2.3% YoY
1.82B
1.82B – 1.82B
+3.4% YoY
EBITDA
742.05M
est: 897.57M (-17.3%)
769.91M
est: 916.82M (-16.0%)
735.93M
est: 911.02M (-19.2%)
728.13M
est: 946.92M (-23.1%)
726.24M
est: 983.88M (-26.2%)
855.25M
est: 793.34M (+7.8%)
871.20M
est: 859.47M (+1.4%)
881.74M
est: 939.58M (-6.2%)
1.10B
est: 1.11B (-1.3%)
1.18B
est: 1.06B (+11.5%)
937.83M
est: 1.10B (-14.5%)
1.12B
1.12B – 1.12B
+2.3% YoY
1.16B
1.16B – 1.16B
+3.4% YoY
EBIT
566.42M
est: 457.43M (+23.8%)
526.40M
est: 467.24M (+12.7%)
501.41M
est: 464.28M (+8.0%)
508.18M
est: 482.58M (+5.3%)
519.27M
est: 501.41M (+3.6%)
426.29M
est: 404.31M (+5.4%)
402.21M
est: 438.01M (-8.2%)
409.85M
est: 478.84M (-14.4%)
600.52M
est: 546.81M (+9.8%)
675.53M
est: 520.81M (+29.7%)
368.88M
est: 538.04M (-31.4%)
550.41M
550.41M – 550.41M
+2.3% YoY
569.21M
569.21M – 569.21M
+3.4% YoY
Net Income
444.59M
est: 443.27M (+0.3%)
390.03M
est: 387.68M (+0.6%)
388.69M
est: 376.61M (+3.2%)
404.94M
est: 394.02M (+2.8%)
376.51M
est: 373.88M (+0.7%)
228.57M
est: 224.31M (+1.9%)
242.64M
est: 228.99M (+6.0%)
251.12M
est: 240.11M (+4.6%)
500.92M
est: 543.60M (-7.9%)
498.20M
est: 458.80M (+8.6%)
617.82M
est: 496.00M (+24.6%)
508.40M
508.40M – 508.40M
+2.5% YoY
520.80M
520.80M – 520.80M
+2.4% YoY
SGA
149.99M
est: 163.68M (-8.4%)
155.16M
est: 167.19M (-7.2%)
157.17M
est: 166.13M (-5.4%)
166.21M
est: 172.68M (-3.7%)
160.94M
est: 179.42M (-10.3%)
159.65M
est: 144.67M (+10.4%)
200.67M
est: 156.73M (+28.0%)
154.91M
est: 171.34M (-9.6%)
192.75M
est: 207.71M (-7.2%)
172.72M
est: 197.83M (-12.7%)
196.49M
est: 204.38M (-3.9%)
209.08M
209.08M – 209.08M
+2.3% YoY
216.22M
216.22M – 216.22M
+3.4% YoY
EPS
0.36
est: 0.36 (+0.0%)
0.31
est: 0.31 (-1.5%)
0.31
est: 0.31 (+1.4%)
0.33
est: 0.32 (+3.1%)
0.30
est: 0.30 (-1.2%)
0.18
est: 0.18 (-1.2%)
0.20
est: 0.19 (+7.5%)
0.20
est: 0.20 (+2.6%)
0.40
est: 0.44 (-8.8%)
0.40
est: 0.37 (+8.1%)
0.50
est: 0.40 (+25.0%)
0.41
0.41 – 0.41
+2.5% YoY
0.42
0.42 – 0.42
+2.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-21 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-20 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-19 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-18 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-15 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-14 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-13 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-12 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-11 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-08 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-07 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-06 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-05 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-04-30 A+ 4/5 5/5 5/5 5/5 1/5 4/5 4/5
2026-04-29 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-28 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-27 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-24 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-23 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-22 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-21 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-20 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-17 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-16 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
924.72M
OE per share TTM
0.76
Owner's Yield
20.21%
Maintenance CapEx ratio
70.24%
Maint CapEx / Avg PPE
166.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
4.67M
Shares Outstanding
1.24B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Pimkarn Leungsuwan CFO, Acting Head of Investor Relations & Executive Director 114.3K female
Theparak Leungsuwan CEO, Acting Chief Administrative Officer & Executive Director 114.3K
Amornnat Janyong Chief Operating Officer 90.0K male
Sopana Parapruet Company Secretary female
Pongpichai Anankusri Assistant Director of Accounting & Finance and Financial Controller male
Darika Ittipronkungwan Accounting & Finance Manager female
Pranee Wonglertsiri Head of Internal Audit Department female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits