|
End-of-day quote
Thailand S.E.
2026-10-15
|
5-day change | 1st Jan Change | ||
| 11.50 THB | 0.00% |
|
-0.86% | -46.01% |
| Oct. 02 | Netbay Public Company Limited Announces Chief Accountant Changes | CI |
| Sep. 18 | NETbay Public Company Limited Announces Board and Committee Changes, Effective October 1, 2026 | CI |
Company Valuation: Netbay
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 | 2/24/22 | 2/23/23 | 2/22/24 | 2/21/25 | 2/25/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.33x | 3.85x | 9.43x | 5.83% | 68.83M | |
| 22.87x | 3.72x | 13.01x | 2.91% | 219B | |
| 23.04x | 4.84x | 11.86x | 0.72% | 198B | |
| 15.68x | 1.78x | 9.18x | 3.02% | 136B | |
| -120.79x | 16.73x | 92.01x | -.--% | 108B | |
| -511.15x | 36.29x | 149.08x | -.--% | 106B | |
| 16.07x | 2.9x | 11.18x | 5.01% | 93.97B | |
| 22.61x | 5.86x | 14.38x | 2.51% | 67.63B | |
| 15.19x | 2.22x | 9.42x | 5.13% | 49.56B | |
| 24.75x | 2.06x | 13.03x | 1.26% | 48.6B | |
| Average | -47.64x | 8.02x | 33.26x | 2.64% | 102.6B | |
| Weighted average by Cap. | -49.03x | 8.31x | 34.35x | 2.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NETBAY Stock
- Valuation Netbay
Select your edition
All financial news and data tailored to specific country editions
