Valuation Hana Microelectronics

Stocks

End-of-day quote Thailand S.E. 20/08/2026			5-day change	1st Jan Change
46.25 ^THB	-5.61%		+22.52%	+183.74%

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	40,948	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	183.74%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	33,898	34,210	32,749
Change	-	-42.03%	4.6%	-69.62%	-78.57%	1,216.16%	0.92%	-4.27%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	42.7x	27.6x	22.1x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.53x	1.48x	1.42x
PEG	-	0.5x	-1.4x	0x	-0x	1x	0.5x	0.9x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	1.88x	1.68x	1.51x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.56x	1.4x	1.21x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	12.8x	10.9x	9.3x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	45.3x	29x	20.5x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-74.7x	21.7x	28x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.34%	4.61%	3.57%
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%	1.64%	2.24%	2.59%
EPS ²	1.92	2.61	2.14	-0.72	0.76	1.082	1.677	2.097
Distribution rate	104%	38.3%	46.7%	-104%	132%	69.9%	61.7%	57.1%
Net sales ¹	23,780	27,167	26,152	24,801	20,563	21,786	24,437	27,058
EBITDA ¹	3,165	4,085	3,531	2,921	1,559	2,641	3,140	3,521
EBIT ¹	1,864	2,455	1,829	503	33.02	748.7	1,181	1,595
Net income ¹	1,545	2,102	1,761	-633.7	670.4	985.7	1,488	1,857
Net Debt ¹	-5,999	-3,634	-7,589	-9,852	-11,856	-7,050	-6,738	-8,199
Reference price ²	88.50	51.50	53.25	24.70	16.30	46.25	46.25	46.25
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.($)
HANA MICROELECTRONICS	45.99x	1.67x	14.23x	1.58%	124.7Cr
NVIDIA CORPORATION	23.17x	12.94x	19.1x	0.35%	5,25200Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.89x	10.72x	14.53x	1.15%	1,92800Cr
BROADCOM INC.	40.25x	16.5x	24.28x	0.72%	1,73200Cr
MICRON TECHNOLOGY, INC.	12.91x	7.83x	9.46x	0.06%	1,10000Cr
SK HYNIX INC.	4.27x	2.6x	3.13x	0.24%	88TCr
AMD (ADVANCED MICRO DEVICES)	81.56x	14.74x	55.41x	-.--%	77TCr
INTEL CORPORATION	-40.23x	8.1x	22.53x	-.--%	48TCr
ARM HOLDINGS PLC	198.4x	43.3x	88.26x	-.--%	27TCr
TEXAS INSTRUMENTS INCORPORATED	31.46x	11.42x	21.18x	2.15%	24TCr
Average	41.97x	12.98x	27.21x	0.62%	1,26600Cr
Weighted average by Cap.	28.08x	12.46x	20.99x	0.48%