|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 37.50 THB | +2.74% |
|
+0.67% | +130.06% |
| 10/07 | Krungsri Securities Starts Hana Microelectronics at Buy With THB51.70 Price Target | MT |
| 17/06 | Philip Securities Upgrades Hana Microelectronics to Buy from Accumulate; Price Target is THB43.50 | MT |
Company Valuation: Hana Microelectronics
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 | 33,201 | - | - |
| Change | - | -41.81% | 13.74% | -53.62% | -34.01% | 130.06% | - | - |
| Enterprise Value (EV) 1 | 65,233 | 37,817 | 39,557 | 12,016 | 2,576 | 27,117 | 26,871 | 26,248 |
| Change | - | -42.03% | 4.6% | -69.62% | -78.57% | 952.88% | -0.91% | -2.32% |
| P/E | 46.1x | 19.7x | 24.9x | -34.3x | 21.4x | 36.8x | 24.5x | 19.9x |
| PBR | 3.09x | 1.74x | 1.62x | 0.81x | 0.55x | 1.24x | 1.21x | 1.16x |
| PEG | - | 0.5x | -1.4x | 0x | -0x | 1.1x | 0.5x | 0.9x |
| Capitalization / Revenue | 3x | 1.53x | 1.8x | 0.88x | 0.7x | 1.54x | 1.37x | 1.25x |
| EV / Revenue | 2.74x | 1.39x | 1.51x | 0.48x | 0.13x | 1.25x | 1.11x | 0.99x |
| EV / EBITDA | 20.6x | 9.26x | 11.2x | 4.11x | 1.65x | 11.1x | 8.98x | 7.95x |
| EV / EBIT | 35x | 15.4x | 21.6x | 23.9x | 78x | 41.6x | 24.1x | 17x |
| EV / FCF | -32.1x | -32.9x | 66.3x | 3.16x | 0.81x | -50.8x | 16.7x | 18.9x |
| FCF Yield | -3.11% | -3.04% | 1.51% | 31.7% | 123% | -1.97% | 5.97% | 5.28% |
| Dividend per Share 2 | 2 | 1 | 1 | 0.75 | 1 | 0.7165 | 0.98 | 1.107 |
| Rate of return | 2.26% | 1.94% | 1.88% | 3.04% | 6.13% | 1.91% | 2.61% | 2.95% |
| EPS 2 | 1.92 | 2.61 | 2.14 | -0.72 | 0.76 | 1.018 | 1.531 | 1.886 |
| Distribution rate | 104% | 38.3% | 46.7% | -104% | 132% | 70.4% | 64% | 58.7% |
| Net sales 1 | 23,780 | 27,167 | 26,152 | 24,801 | 20,563 | 21,609 | 24,271 | 26,600 |
| EBITDA 1 | 3,165 | 4,085 | 3,531 | 2,921 | 1,559 | 2,435 | 2,993 | 3,304 |
| EBIT 1 | 1,864 | 2,455 | 1,829 | 503 | 33.02 | 652 | 1,116 | 1,547 |
| Net income 1 | 1,545 | 2,102 | 1,761 | -633.7 | 670.4 | 904.2 | 1,355 | 1,667 |
| Net Debt 1 | -5,999 | -3,634 | -7,589 | -9,852 | -11,856 | -6,084 | -6,330 | -6,953 |
| Reference price 2 | 88.50 | 51.50 | 53.25 | 24.70 | 16.30 | 37.50 | 37.50 | 37.50 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.83x | 1.25x | 11.14x | 1.91% | 100Cr | |
| 22.38x | 12.6x | 18.69x | 0.36% | 5,11000Cr | |
| 24.24x | 11.51x | 15.57x | 1.06% | 1,95100Cr | |
| 44.09x | 18.18x | 26.76x | 0.65% | 1,90300Cr | |
| 13.47x | 8.2x | 9.93x | 0.05% | 1,10600Cr | |
| 6.74x | 3.99x | 4.8x | 0.26% | 1,05800Cr | |
| 103.09x | 18.1x | 67.71x | -.--% | 91TCr | |
| -307.46x | 9.73x | 28.97x | -.--% | 55TCr | |
| 266.98x | 57.15x | 120.98x | -.--% | 35TCr | |
| 40.55x | 13.86x | 26.57x | 1.85% | 28TCr | |
| Average | 25.09x | 15.46x | 33.11x | 0.61% | 1,32200Cr | |
| Weighted average by Cap. | 22.34x | 13.63x | 24.19x | 0.46% |
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
- HANA Stock
- Valuation Hana Microelectronics
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
