Valuation Netbay

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-22			5-day change	1st Jan Change
14.20 ^THB	-3.40%		-3.40%	-33.33%

May. 14	Netbay Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
Apr. 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	2,840	-	-
Change	-	5.93%	-0.8%	-31.45%	25.29%	-33.33%	-	-
Enterprise Value (EV) ¹	4,720	4,938	4,878	3,292	4,068	2,634	2,517	2,463
Change	-	4.62%	-1.22%	-32.5%	23.57%	-35.26%	-4.43%	-2.15%
P/E	28.4x	29.4x	27.6x	15.7x	16x	18.9x	11.5x	10.4x
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	5.22x	3.62x	3.33x
EV / Revenue	11.8x	10.8x	10x	5.66x	5.59x	4.84x	3.2x	2.89x
EV / EBITDA	23.4x	21.9x	20.6x	11.1x	11.2x	11.9x	7.26x	6.47x
EV / EBIT	25.2x	23.3x	22.1x	12.1x	12.2x	13.9x	8.07x	7.16x
EV / FCF	23.1x	36.8x	25.1x	27.2x	14.7x	14.8x	9.87x	8.74x
FCF Yield	4.33%	2.72%	3.98%	3.67%	6.82%	6.76%	10.1%	11.4%
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%	4.72%	7.89%	8.66%
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	14.20	14.20	14.20
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	18.93x	4.84x	11.85x	4.72%	84.11M
SALESFORCE, INC.	19.92x	3.46x	8.9x	1.05%	133B
CLOUDFLARE, INC.	-1028.21x	33.46x	143.24x	-.--%	95.47B
COREWEAVE, INC.	-16.79x	6.88x	11.93x	-.--%	45.09B
DIGITALOCEAN HOLDINGS, INC.	620.35x	14.86x	38.74x	-.--%	16.68B
NUTANIX, INC.	50.15x	4.79x	19.01x	-.--%	14.42B
DYNATRACE, INC.	44.86x	4.5x	14.65x	-.--%	12B
D-WAVE QUANTUM INC.	-44.35x	143.76x	-50.49x	-	6.43B
QUALYS, INC.	25.3x	5.82x	13.12x	-.--%	4.94B
IONOS GROUP SE	15.8x	3.28x	8.7x	-.--%	4.74B
Average	-29.40x	22.56x	21.96x	0.64%	33.34B
Weighted average by Cap.	-254.20x	15.92x	48.84x	0.43%