|
End-of-day quote
Thailand S.E.
26/10/2026
|
5-day change | 1st Jan Change | ||
| 11.60 THB | +0.87% |
|
+0.87% | -45.54% |
| 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 |
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 | 2,320 | - | - |
| Change | - | 5.93% | -0.8% | -31.45% | 25.29% | -45.54% | - | - |
| Enterprise Value (EV) 1 | 4,720 | 4,938 | 4,878 | 3,292 | 4,068 | 2,114 | 1,997 | 1,943 |
| Change | - | 4.62% | -1.22% | -32.5% | 23.57% | -48.04% | -5.52% | -2.7% |
| P/E | 28.4x | 29.4x | 27.6x | 15.7x | 16x | 15.5x | 9.35x | 8.47x |
| 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 | 4.26x | 2.95x | 2.72x |
| EV / Revenue | 11.8x | 10.8x | 10x | 5.66x | 5.59x | 3.89x | 2.54x | 2.28x |
| EV / EBITDA | 23.4x | 21.9x | 20.6x | 11.1x | 11.2x | 9.52x | 5.76x | 5.1x |
| EV / EBIT | 25.2x | 23.3x | 22.1x | 12.1x | 12.2x | 11.2x | 6.4x | 5.65x |
| EV / FCF | 23.1x | 36.8x | 25.1x | 27.2x | 14.7x | 11.9x | 7.83x | 6.9x |
| FCF Yield | 4.33% | 2.72% | 3.98% | 3.67% | 6.82% | 8.42% | 12.8% | 14.5% |
| 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% | 5.78% | 9.66% | 10.6% |
| 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 | 11.60 | 11.60 | 11.60 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.47x | 3.89x | 9.52x | 5.78% | 68.67M | |
| 25.35x | 4.08x | 14.18x | 2.67% | 240B | |
| 23.7x | 4.96x | 12.16x | 0.7% | 204B | |
| 16.88x | 1.92x | 9.87x | 2.8% | 146B | |
| -572.5x | 40.7x | 167.18x | -.--% | 118B | |
| -131.85x | 18.31x | 100.69x | -.--% | 118B | |
| 16.53x | 2.98x | 11.5x | 4.87% | 96.4B | |
| 23.25x | 6.01x | 14.75x | 2.43% | 69.63B | |
| 25.21x | 2.1x | 13.28x | 1.23% | 49.6B | |
| 15.31x | 2.22x | 9.43x | 4.97% | 49.64B | |
| Average | -54.27x | 8.72x | 36.26x | 2.54% | 109.09B | |
| Weighted average by Cap. | -59.24x | 9.31x | 38.71x | 1.96% |
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
