Valuation Netbay

Stocks

End-of-day quote Thailand S.E. 10/09/2026			5-day change	1st Jan Change
12.10 ^THB	0.00%		-0.82%	-43.19%

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	2,420	-	-
Change	-	5.93%	-0.8%	-31.45%	25.29%	-43.19%	-	-
Enterprise Value (EV) ¹	4,720	4,938	4,878	3,292	4,068	2,214	2,097	2,043
Change	-	4.62%	-1.22%	-32.5%	23.57%	-45.58%	-5.27%	-2.57%
P/E	28.4x	29.4x	27.6x	15.7x	16x	16.1x	9.76x	8.83x
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	4.45x	3.08x	2.84x
EV / Revenue	11.8x	10.8x	10x	5.66x	5.59x	4.07x	2.67x	2.4x
EV / EBITDA	23.4x	21.9x	20.6x	11.1x	11.2x	9.97x	6.04x	5.36x
EV / EBIT	25.2x	23.3x	22.1x	12.1x	12.2x	11.7x	6.72x	5.94x
EV / FCF	23.1x	36.8x	25.1x	27.2x	14.7x	12.4x	8.22x	7.25x
FCF Yield	4.33%	2.72%	3.98%	3.67%	6.82%	8.04%	12.2%	13.8%
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%	5.54%	9.26%	10.2%
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	12.10	12.10	12.10
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETBAY	16.13x	4.07x	9.97x	5.54%	73.23M
SALESFORCE, INC.	23.33x	4.89x	11.98x	0.71%	200B
CLOUDFLARE, INC.	-536.81x	38.13x	156.66x	-.--%	111B
COREWEAVE, INC.	-17.22x	7.4x	12.65x	-.--%	49.15B
NUTANIX, INC.	61.49x	5.94x	23.59x	-.--%	17.68B
DIGITALOCEAN HOLDINGS, INC.	256.41x	13.85x	35.52x	-.--%	15.41B
DYNATRACE, INC.	61.98x	5.87x	19.53x	-.--%	14.86B
D-WAVE QUANTUM INC.	-40.14x	141.19x	-47.52x	-	6.2B
QUALYS, INC.	28x	6.64x	14.59x	-.--%	5.59B
IONOS GROUP SE	18.13x	3.64x	9.73x	-.--%	5.34B
Average	-12.87x	23.16x	24.67x	0.69%	42.51B
Weighted average by Cap.	-116.90x	16.24x	50.50x	0.34%