Valuation Netbay Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 03/09/2026			5-day change	1st Jan Change
12.20 ^THB	0.00%		-1.61%	-42.72%

08-10	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	2,440	-	-
Change	-	5.93%	-0.8%	-31.45%	25.29%	-42.72%	-	-
Enterprise Value (EV) ¹	4,720	4,938	4,878	3,292	4,068	2,234	2,117	2,063
Change	-	4.62%	-1.22%	-32.5%	23.57%	-45.09%	-5.22%	-2.55%
P/E	28.4x	29.4x	27.6x	15.7x	16x	16.3x	9.84x	8.91x
PBR	9.79x	-	-	-	-	-	-	-
PEG	-	12.2x	4.69x	0.8x	0.7x	-0.4x	0.2x	0.8x
Capitalization / Revenue	11.8x	10.9x	10.2x	5.85x	5.85x	4.49x	3.1x	2.86x
EV / Revenue	11.8x	10.8x	10x	5.66x	5.59x	4.11x	2.69x	2.42x
EV / EBITDA	23.4x	21.9x	20.6x	11.1x	11.2x	10.1x	6.1x	5.42x
EV / EBIT	25.2x	23.3x	22.1x	12.1x	12.2x	11.8x	6.78x	6x
EV / FCF	23.1x	36.8x	25.1x	27.2x	14.7x	12.5x	8.3x	7.32x
FCF Yield	4.33%	2.72%	3.98%	3.67%	6.82%	7.97%	12%	13.7%
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%	5.49%	9.18%	10.1%
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	12.20	12.20	12.20
Nbr of stocks (in thousands)	200,000	200,000	200,000	200,000	200,000	200,000	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	21/02/25	25/02/26	-	-	-

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.($)
SALESFORCE, INC.	24.73x	5.11x	12.49x	0.68%	211B
CLOUDFLARE, INC.	-476.29x	33.37x	137.08x	-.--%	97.12B
COREWEAVE, INC.	-15.64x	7.05x	12.05x	-.--%	44.64B
NUTANIX, INC.	62.83x	6.07x	24.13x	-.--%	18.07B
DYNATRACE, INC.	61.32x	5.77x	19.18x	-.--%	14.7B
DIGITALOCEAN HOLDINGS, INC.	205.19x	11.24x	28.82x	-.--%	12.33B
D-WAVE QUANTUM INC.	-39.62x	139.7x	-47.02x	-	6.14B
QUALYS, INC.	29.76x	7.08x	15.55x	-.--%	5.91B
IONOS GROUP SE	17.92x	3.6x	9.63x	-.--%	5.26B
Average	-14.42x	24.33x	23.54x	0.08%	46.18B
Weighted average by Cap.	-89.34x	14.17x	41.91x	0.35%