Valuation Netbay

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
13.30 ^THB	-1.48%		-15.29%	-37.56%

05-14	Netbay Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-23	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	2,660	-	-
Change	-	5.93%	-0.8%	-31.45%	25.29%	-37.56%	-	-
Enterprise Value (EV) ¹	4,720	4,938	4,878	3,292	4,068	2,454	2,337	2,283
Change	-	4.62%	-1.22%	-32.5%	23.57%	-39.68%	-4.76%	-2.31%
P/E	28.4x	29.4x	27.6x	15.7x	16x	17.7x	10.7x	9.71x
PBR	9.79x	-	-	-	-	-	-	-
PEG	-	12.2x	4.69x	0.8x	0.7x	-0.4x	0.2x	0.9x
Capitalization / Revenue	11.8x	10.9x	10.2x	5.85x	5.85x	4.89x	3.39x	3.12x
EV / Revenue	11.8x	10.8x	10x	5.66x	5.59x	4.51x	2.98x	2.68x
EV / EBITDA	23.4x	21.9x	20.6x	11.1x	11.2x	11x	6.74x	6x
EV / EBIT	25.2x	23.3x	22.1x	12.1x	12.2x	13x	7.49x	6.64x
EV / FCF	23.1x	36.8x	25.1x	27.2x	14.7x	13.8x	9.16x	8.1x
FCF Yield	4.33%	2.72%	3.98%	3.67%	6.82%	7.26%	10.9%	12.3%
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%	5.04%	8.42%	9.25%
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	13.30	13.30	13.30
Nbr of stocks (in thousands)	200,000	200,000	200,000	200,000	200,000	200,000	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	21/2/25	25/2/26	-	-	-

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	18x	4.58x	11.22x	4.96%	80.22M
SALESFORCE, INC.	20.01x	3.47x	8.93x	1.04%	134B
CLOUDFLARE, INC.	-1002.1x	32.6x	139.55x	-.--%	93.05B
COREWEAVE, INC.	-14.61x	6.42x	11.13x	-.--%	39.22B
NUTANIX, INC.	51.73x	4.95x	19.65x	-.--%	14.88B
DIGITALOCEAN HOLDINGS, INC.	537.13x	12.92x	33.68x	-.--%	14.44B
DYNATRACE, INC.	45.14x	4.53x	14.75x	-.--%	12.08B
D-WAVE QUANTUM INC.	-41.43x	133.89x	-47.03x	-	6B
QUALYS, INC.	24.8x	5.69x	12.82x	-.--%	4.84B
IONOS GROUP SE	16x	3.31x	8.8x	-.--%	4.79B
Average	-34.53x	21.24x	21.35x	0.67%	32.34B
Weighted average by Cap.	-253.89x	15.19x	47.61x	0.44%