Valuation Netbay

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-02			5-day change	1st Jan Change
11.40 ^THB	+9.62%		+15.74%	-46.48%

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	2,280	-	-
Change	-	5.93%	-0.8%	-31.45%	25.29%	-46.48%	-	-
Enterprise Value (EV) ¹	4,720	4,938	4,878	3,292	4,068	2,074	1,957	1,903
Change	-	4.62%	-1.22%	-32.5%	23.57%	-49.02%	-5.63%	-2.76%
P/E	28.4x	29.4x	27.6x	15.7x	16x	15.2x	9.19x	8.32x
PBR	9.79x	-	-	-	-	-	-	-
PEG	-	12.2x	4.69x	0.8x	0.7x	-0.3x	0.1x	0.8x
Capitalization / Revenue	11.8x	10.9x	10.2x	5.85x	5.85x	4.19x	2.9x	2.67x
EV / Revenue	11.8x	10.8x	10x	5.66x	5.59x	3.81x	2.49x	2.23x
EV / EBITDA	23.4x	21.9x	20.6x	11.1x	11.2x	9.33x	5.64x	5x
EV / EBIT	25.2x	23.3x	22.1x	12.1x	12.2x	11x	6.27x	5.53x
EV / FCF	23.1x	36.8x	25.1x	27.2x	14.7x	11.6x	7.67x	6.75x
FCF Yield	4.33%	2.72%	3.98%	3.67%	6.82%	8.59%	13%	14.8%
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%	5.88%	9.82%	10.8%
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	23.60	25.00	24.80	17.00	21.30	11.40	11.40	11.40
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	13.87x	3.44x	8.43x	6.44%	62.46M
SALESFORCE, INC.	20.09x	3.48x	8.95x	1.05%	134B
CLOUDFLARE, INC.	-941.55x	30.47x	130.44x	-.--%	87.06B
COREWEAVE, INC.	-18.57x	6.98x	12.07x	-.--%	46.75B
DIGITALOCEAN HOLDINGS, INC.	724.68x	13.61x	35.55x	-.--%	15.09B
NUTANIX, INC.	48.36x	4.58x	18.19x	-.--%	13.84B
DYNATRACE, INC.	49.22x	5.02x	16.37x	-.--%	13.23B
D-WAVE QUANTUM INC.	-60.06x	198.02x	-69.19x	-	8.71B
QUALYS, INC.	25.85x	5.98x	13.46x	-.--%	5.05B
IONOS GROUP SE	14.59x	3.1x	8.23x	-.--%	4.44B
Average	-12.35x	27.47x	18.25x	0.83%	32.79B
Weighted average by Cap.	-208.07x	16.92x	41.55x	0.44%