Valuation Netbay Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 14/08/2026			5-day change	1st Jan Change
11.50 ^THB	-4.96%		-14.18%	-46.01%

08-11	Netbay Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	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	2,300	-	-
Change	-	5.93%	-0.8%	-31.45%	25.29%	-46.01%	-	-
Enterprise Value (EV) ¹	4,720	4,938	4,878	3,292	4,068	2,094	1,977	1,923
Change	-	4.62%	-1.22%	-32.5%	23.57%	-48.53%	-5.57%	-2.73%
P/E	28.4x	29.4x	27.6x	15.7x	16x	15.3x	9.27x	8.39x
PBR	9.79x	-	-	-	-	-	-	-
PEG	-	12.2x	4.69x	0.8x	0.7x	-0.4x	0.1x	0.8x
Capitalization / Revenue	11.8x	10.9x	10.2x	5.85x	5.85x	4.23x	2.93x	2.7x
EV / Revenue	11.8x	10.8x	10x	5.66x	5.59x	3.85x	2.52x	2.25x
EV / EBITDA	23.4x	21.9x	20.6x	11.1x	11.2x	9.43x	5.7x	5.05x
EV / EBIT	25.2x	23.3x	22.1x	12.1x	12.2x	11.1x	6.34x	5.59x
EV / FCF	23.1x	36.8x	25.1x	27.2x	14.7x	11.8x	7.75x	6.83x
FCF Yield	4.33%	2.72%	3.98%	3.67%	6.82%	8.51%	12.9%	14.7%
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%	5.83%	9.74%	10.7%
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	11.50	11.50	11.50
Nbr of stocks (in thousands)	200,000	200,000	200,000	200,000	200,000	200,000	-	-
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.($)
SALESFORCE, INC.	24.63x	4.13x	10.63x	0.85%	165B
CLOUDFLARE, INC.	-636.62x	40.57x	166.67x	-.--%	118B
COREWEAVE, INC.	-20.45x	8.09x	13.83x	-.--%	58.62B
NUTANIX, INC.	63.87x	6.18x	24.54x	-.--%	18.37B
DIGITALOCEAN HOLDINGS, INC.	258.84x	13.98x	35.8x	-.--%	15.55B
DYNATRACE, INC.	61.07x	5.79x	19.11x	-.--%	14.67B
D-WAVE QUANTUM INC.	-51.13x	176.17x	-60.33x	-	7.78B
QUALYS, INC.	34.13x	8.26x	18.13x	-.--%	6.78B
IONOS GROUP SE	17.39x	3.57x	9.48x	-.--%	5.15B
Average	-27.59x	29.64x	26.43x	0.11%	45.52B
Weighted average by Cap.	-161.39x	19.03x	56.61x	0.35%