Valuation Netbay

Stocks

End-of-day quote Thailand S.E. Other stock markets 13/07/2026			5-day change	1st Jan Change
14.10 ^THB	0.00%		+20.51%	-33.80%

14/05	Netbay Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
22/04	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	2,820	-	-
Change	-	5.93%	-0.8%	-31.45%	25.29%	-33.8%	-	-
Enterprise Value (EV) ¹	4,720	4,938	4,878	3,292	4,068	2,614	2,497	2,443
Change	-	4.62%	-1.22%	-32.5%	23.57%	-35.75%	-4.46%	-2.16%
P/E	28.4x	29.4x	27.6x	15.7x	16x	18.8x	11.4x	10.3x
PBR	9.79x	-	-	-	-	-	-	-
PEG	-	12.2x	4.69x	0.8x	0.7x	-0.4x	0.2x	1x
Capitalization / Revenue	11.8x	10.9x	10.2x	5.85x	5.85x	5.18x	3.59x	3.31x
EV / Revenue	11.8x	10.8x	10x	5.66x	5.59x	4.8x	3.18x	2.87x
EV / EBITDA	23.4x	21.9x	20.6x	11.1x	11.2x	11.8x	7.2x	6.42x
EV / EBIT	25.2x	23.3x	22.1x	12.1x	12.2x	13.8x	8x	7.1x
EV / FCF	23.1x	36.8x	25.1x	27.2x	14.7x	14.7x	9.79x	8.67x
FCF Yield	4.33%	2.72%	3.98%	3.67%	6.82%	6.81%	10.2%	11.5%
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%	4.75%	7.94%	8.72%
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	14.10	14.10	14.10
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	18.8x	4.8x	11.76x	4.75%	8.48Cr
SALESFORCE, INC.	20.1x	3.48x	8.95x	1.04%	13TCr
CLOUDFLARE, INC.	-1025.99x	33.24x	142.32x	-.--%	9.49TCr
COREWEAVE, INC.	-19.14x	7.16x	12.4x	-.--%	4.85TCr
NUTANIX, INC.	51.75x	4.92x	19.55x	-.--%	1.48TCr
DIGITALOCEAN HOLDINGS, INC.	1003.77x	12.22x	31.82x	-.--%	1.36TCr
DYNATRACE, INC.	47.38x	4.78x	15.6x	-.--%	1.27TCr
D-WAVE QUANTUM INC.	-51.35x	168.35x	-58.82x	-	744.22Cr
QUALYS, INC.	27.51x	6.43x	14.47x	-.--%	537.73Cr
IONOS GROUP SE	14.7x	3.12x	8.28x	-.--%	448.89Cr
Average	8.75x	24.85x	20.63x	0.64%	3.36TCr
Weighted average by Cap.	-240.47x	16.59x	47.38x	0.43%