Valuation Netbay

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-11			5-day change	1st Jan Change
9.250 ^THB	0.00%		-3.65%	-56.57%

05-14	Netbay Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-22	Netbay PCL says court ordered co to remit NSW service fee totaling 323.2 million baht, others	RE

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	1,850	-	-
Change	-	5.93%	-0.8%	-31.45%	25.29%	-56.57%	-	-
Enterprise Value (EV) ¹	4,720	4,938	4,878	3,292	4,068	1,644	1,527	1,473
Change	-	4.62%	-1.22%	-32.5%	23.57%	-59.59%	-7.1%	-3.54%
P/E Ratio	28.4x	29.4x	27.6x	15.7x	16x	12.3x	7.46x	6.75x
PBR	9.79x	-	-	-	-	-	-	-
PEG	-	12.2x	4.69x	0.8x	0.7x	-0.3x	0.1x	0.6x
Capitalization / Revenue	11.8x	10.9x	10.2x	5.85x	5.85x	3.4x	2.36x	2.17x
EV / Revenue	11.8x	10.8x	10x	5.66x	5.59x	3.02x	1.94x	1.73x
EV / EBITDA	23.4x	21.9x	20.6x	11.1x	11.2x	7.4x	4.4x	3.87x
EV / EBIT	25.2x	23.3x	22.1x	12.1x	12.2x	8.68x	4.89x	4.28x
EV / FCF	23.1x	36.8x	25.1x	27.2x	14.7x	9.23x	5.99x	5.23x
FCF Yield	4.33%	2.72%	3.98%	3.67%	6.82%	10.8%	16.7%	19.1%
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%	7.24%	12.1%	13.3%
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	544.2	785.5	852.8
EBITDA ¹	201.9	225.5	236.6	296.7	364.3	222.2	346.9	380.6
EBIT ¹	187.1	211.7	220.8	271	333.7	189.4	312.1	343.9
Net income ¹	165.6	169.7	180.3	215.9	265.6	149.8	247.9	273.3
Net Debt ¹	-	-61.81	-82.15	-107.6	-191.5	-206	-322.7	-376.7
Reference price ²	23.600	25.000	24.800	17.000	21.300	9.250	9.250	9.250
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETBAY	12.33x	3.02x	7.4x	7.24%	56.08M
SALESFORCE, INC.	20.42x	3.53x	9.24x	1.02%	136B
CLOUDFLARE, INC.	-828.62x	28.1x	119.75x	-.--%	80.39B
COREWEAVE, INC.	-21.06x	7.42x	12.76x	-.--%	52.23B
DIGITALOCEAN HOLDINGS, INC.	875.9x	16.37x	42.76x	-.--%	18.24B
NUTANIX, INC.	46.48x	4.39x	17.44x	-.--%	13.3B
DYNATRACE, INC.	43.85x	4.39x	14.34x	-.--%	11.77B
D-WAVE QUANTUM INC.	-59.74x	201.53x	-70.52x	-	8.82B
IONOS GROUP SE	13.65x	2.92x	7.76x	-.--%	4.21B
QUALYS, INC.	20.02x	4.38x	9.88x	-.--%	3.9B
Average	12.32x	27.61x	17.08x	0.92%	32.92B
Weighted average by Cap.	-146.44x	16.23x	37.01x	0.43%