|
End-of-day quote
Thailand S.E.
2026-11-06
|
5-day change | 1st Jan Change | ||
| 10.10 THB | -2.88% |
|
-10.62% | -52.58% |
| 10-02 | Netbay Public Company Limited Announces Chief Accountant Changes | CI |
| 09-18 | NETbay Public Company Limited Announces Board and Committee Changes, Effective October 1, 2026 | CI |
Company Valuation: Netbay
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,720 | 5,000 | 4,960 | 3,400 | 4,260 | 2,020 | - | - |
| Change | - | 5.93% | -0.8% | -31.45% | 25.29% | -52.58% | - | - |
| Enterprise Value (EV) 1 | 4,720 | 4,938 | 4,878 | 3,292 | 4,068 | 1,814 | 1,697 | 1,643 |
| Change | - | 4.62% | -1.22% | -32.5% | 23.57% | -55.41% | -6.43% | -3.18% |
| P/E | 28.4x | 29.4x | 27.6x | 15.7x | 16x | 13.5x | 8.15x | 7.37x |
| PBR | 9.79x | - | - | - | - | - | - | - |
| PEG | - | 12.2x | 4.69x | 0.8x | 0.7x | -0.3x | 0.1x | 0.7x |
| Capitalization / Revenue | 11.8x | 10.9x | 10.2x | 5.85x | 5.85x | 3.71x | 2.57x | 2.37x |
| EV / Revenue | 11.8x | 10.8x | 10x | 5.66x | 5.59x | 3.33x | 2.16x | 1.93x |
| EV / EBITDA | 23.4x | 21.9x | 20.6x | 11.1x | 11.2x | 8.17x | 4.89x | 4.31x |
| EV / EBIT | 25.2x | 23.3x | 22.1x | 12.1x | 12.2x | 9.6x | 5.44x | 4.78x |
| EV / FCF | 23.1x | 36.8x | 25.1x | 27.2x | 14.7x | 10.2x | 6.65x | 5.83x |
| FCF Yield | 4.33% | 2.72% | 3.98% | 3.67% | 6.82% | 9.82% | 15% | 17.1% |
| Dividend per Share 2 | 0.7945 | 0.8162 | 0.8983 | 1.179 | 1.579 | 0.67 | 1.12 | 1.23 |
| Rate of return | 3.37% | 3.26% | 3.62% | 6.94% | 7.41% | 6.63% | 11.1% | 12.2% |
| EPS 2 | 0.83 | 0.85 | 0.9 | 1.08 | 1.33 | 0.75 | 1.24 | 1.37 |
| Distribution rate | 95.7% | 96% | 99.8% | 109% | 119% | 89.3% | 90.3% | 89.8% |
| Net sales 1 | 400.5 | 457.2 | 487.4 | 581.5 | 728.2 | 544 | 786 | 853 |
| EBITDA 1 | 201.9 | 225.5 | 236.6 | 296.7 | 364.3 | 222 | 347 | 381 |
| EBIT 1 | 187.1 | 211.7 | 220.8 | 271 | 333.7 | 189 | 312.1 | 343.9 |
| Net income 1 | 165.6 | 169.7 | 180.3 | 215.9 | 265.6 | 150 | 248 | 273 |
| Net Debt 1 | - | -61.81 | -82.15 | -107.6 | -191.5 | -206 | -322.7 | -376.7 |
| Reference price 2 | 23.60 | 25.00 | 24.80 | 17.00 | 21.30 | 10.10 | 10.10 | 10.10 |
| Nbr of stocks (in thousands) | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/22/24 | 2/21/25 | 2/25/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.47x | 3.33x | 8.17x | 6.63% | 60.23M | |
| 24.51x | 3.97x | 13.82x | 2.76% | 232B | |
| 20.45x | 4.35x | 10.68x | 0.81% | 176B | |
| 17.79x | 2.02x | 10.4x | 2.66% | 154B | |
| -109.61x | 15.02x | 82.57x | -.--% | 97.24B | |
| -463.54x | 32.25x | 130.23x | -.--% | 96.32B | |
| 16.29x | 2.94x | 11.33x | 4.94% | 96.17B | |
| 23.21x | 6.04x | 14.83x | 2.41% | 70.12B | |
| 15.51x | 2.25x | 9.59x | 4.97% | 50.9B | |
| 19.62x | 2.52x | 12.08x | 4.41% | 41.46B | |
| Average | -42.23x | 7.47x | 30.37x | 2.96% | 101.35B | |
| Weighted average by Cap. | -37.99x | 7.39x | 29.96x | 2.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NETBAY Stock
- Valuation Netbay
Select your edition
All financial news and data tailored to specific country editions
