Valuation Netbay

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
12.30 ^THB	+0.82%		+6.96%	-42.25%

11/08	Netbay Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
14/05	Netbay Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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	2,460	-	-
Change	-	5.93%	-0.8%	-31.45%	25.29%	-42.25%	-	-
Enterprise Value (EV) ¹	4,720	4,938	4,878	3,292	4,068	2,254	2,137	2,083
Change	-	4.62%	-1.22%	-32.5%	23.57%	-44.6%	-5.18%	-2.53%
P/E	28.4x	29.4x	27.6x	15.7x	16x	16.4x	9.92x	8.98x
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	4.52x	3.13x	2.88x
EV / Revenue	11.8x	10.8x	10x	5.66x	5.59x	4.14x	2.72x	2.44x
EV / EBITDA	23.4x	21.9x	20.6x	11.1x	11.2x	10.2x	6.16x	5.47x
EV / EBIT	25.2x	23.3x	22.1x	12.1x	12.2x	11.9x	6.85x	6.06x
EV / FCF	23.1x	36.8x	25.1x	27.2x	14.7x	12.7x	8.38x	7.39x
FCF Yield	4.33%	2.72%	3.98%	3.67%	6.82%	7.9%	11.9%	13.5%
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%	5.45%	9.11%	10%
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	12.30	12.30	12.30
Nbr of stocks (in thousands)	2,00,000	2,00,000	2,00,000	2,00,000	2,00,000	2,00,000	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	21/02/25	25/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETBAY	16.4x	4.14x	10.15x	5.45%	7.53Cr
SALESFORCE, INC.	25.55x	4.27x	10.99x	0.82%	17TCr
CLOUDFLARE, INC.	-564.09x	35.9x	147.47x	-.--%	10TCr
COREWEAVE, INC.	-16.9x	7.3x	12.47x	-.--%	4.85TCr
NUTANIX, INC.	63.58x	6.15x	24.42x	-.--%	1.83TCr
DYNATRACE, INC.	59.42x	5.64x	18.75x	-.--%	1.42TCr
DIGITALOCEAN HOLDINGS, INC.	226.26x	12.31x	31.55x	-.--%	1.36TCr
D-WAVE QUANTUM INC.	-49.88x	173.9x	-58.53x	-	759.41Cr
QUALYS, INC.	31.7x	7.6x	16.7x	-.--%	629.56Cr
IONOS GROUP SE	17.87x	3.64x	9.68x	-.--%	533.83Cr
Average	-19.01x	26.09x	22.36x	0.7%	3.9TCr
Weighted average by Cap.	-129.16x	16.89x	48.09x	0.37%