Valuation Hana Microelectronics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
47.75 ^THB	+3.24%		+20.13%	+192.94%

17/08	Hana Microelectronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
10/07	Krungsri Securities Starts Hana Microelectronics at Buy With THB51.70 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	71,232	41,451	47,146	21,869	14,431	42,276	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	192.94%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	35,754	36,053	34,801
Change	-	-42.03%	4.6%	-69.62%	-78.57%	1,288.24%	0.84%	-3.47%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	43.9x	27.9x	22x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.57x	1.53x	1.46x
PEG	-	0.5x	-1.4x	0x	-0x	1x	0.5x	0.8x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	1.94x	1.72x	1.54x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.64x	1.46x	1.27x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	14.3x	11.4x	9.75x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	51.1x	30x	21.1x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-61.7x	24.7x	29.3x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.62%	4.05%	3.42%
Dividend per Share ²	2	1	1	0.75	1	0.7566	1.035	1.198
Rate of return	2.26%	1.94%	1.88%	3.04%	6.13%	1.58%	2.17%	2.51%
EPS ²	1.92	2.61	2.14	-0.72	0.76	1.087	1.709	2.168
Distribution rate	104%	38.3%	46.7%	-104%	132%	69.6%	60.6%	55.3%
Net sales ¹	23,780	27,167	26,152	24,801	20,563	21,847	24,629	27,380
EBITDA ¹	3,165	4,085	3,531	2,921	1,559	2,495	3,162	3,569
EBIT ¹	1,864	2,455	1,829	503	33.02	699.5	1,201	1,650
Net income ¹	1,545	2,102	1,761	-633.7	670.4	1,002	1,502	1,902
Net Debt ¹	-5,999	-3,634	-7,589	-9,852	-11,856	-6,522	-6,223	-7,476
Reference price ²	88.50	51.50	53.25	24.70	16.30	47.75	47.75	47.75
Nbr of stocks (in thousands)	8,04,879	8,04,879	8,85,367	8,85,367	8,85,367	8,85,367	-	-
Announcement Date	25/02/22	27/02/23	27/02/24	27/02/25	28/02/26	-	-	-

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.($)
NVIDIA CORPORATION	22.98x	12.86x	18.91x	0.35%	5,25200Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.12x	10.84x	14.69x	1.14%	1,92800Cr
BROADCOM INC.	40.42x	16.56x	24.38x	0.72%	1,73200Cr
MICRON TECHNOLOGY, INC.	13.42x	8.15x	9.85x	0.05%	1,10000Cr
SK HYNIX INC.	4.81x	3.01x	3.62x	0.22%	88TCr
AMD (ADVANCED MICRO DEVICES)	82.09x	14.84x	55.77x	-.--%	77TCr
INTEL CORPORATION	-39.94x	8.04x	22.37x	-.--%	48TCr
ARM HOLDINGS PLC	199.5x	43.54x	88.76x	-.--%	27TCr
TEXAS INSTRUMENTS INCORPORATED	31.25x	11.34x	21.03x	2.16%	24TCr
Average	41.85x	14.35x	28.82x	0.52%	1,40600Cr
Weighted average by Cap.	28.20x	12.52x	21.04x	0.48%