Valuation Netbay Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 15/10/2026			5-day change	1st Jan Change
11.50 ^THB	0.00%		-0.86%	-46.01%

10-02	Netbay Public Company Limited Announces Chief Accountant Changes	CI
09-18	NETbay Public Company Limited Announces Board and Committee Changes, Effective October 1, 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	2/24/22 A	2/23/23 A	2/22/24 A	2/21/25 A	2/25/26 A	-	-	-

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.($)
IBM	22.87x	3.72x	13.01x	2.91%	219B
SALESFORCE, INC.	23.04x	4.84x	11.86x	0.72%	198B
ACCENTURE PLC	15.68x	1.78x	9.18x	3.02%	136B
SNOWFLAKE INC.	-120.79x	16.73x	92.01x	-.--%	108B
CLOUDFLARE, INC.	-511.15x	36.29x	149.08x	-.--%	106B
TATA CONSULTANCY SERVICES LTD.	16.07x	2.9x	11.18x	5.01%	93.97B
RELX PLC	22.61x	5.86x	14.38x	2.51%	67.63B
INFOSYS LIMITED	15.19x	2.22x	9.42x	5.13%	49.56B
FUJITSU LIMITED	24.75x	2.06x	13.03x	1.26%	48.6B
Average	-54.64x	8.49x	35.91x	2.28%	113.99B
Weighted average by Cap.	-49.03x	8.31x	34.36x	2.09%