Valuation Hana Microelectronics

Stocks

End-of-day quote Thailand S.E. 30/09/2026			5-day change	1st Jan Change
51.00 ^THB	-2.86%		-.--%	+212.88%

23/09	Phillip Securities Downgrades Hana Microelectronics to Accumulate from Buy; Price Target is THB54.25	MT
16/09	Tisco Securities Upgrades Hana Microelectronics to Buy from Hold; Price Target is THB61.50	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	45,154	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	212.88%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	39,162	39,209	37,711
Change	-	-42.03%	4.6%	-69.62%	-78.57%	1,420.57%	0.12%	-3.82%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	43.6x	28.8x	23.3x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.68x	1.63x	1.56x
PEG	-	0.5x	-1.4x	0x	-0x	0.8x	0.6x	1x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	2.05x	1.79x	1.64x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.78x	1.56x	1.37x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	15.5x	12.3x	10.5x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	55.7x	31x	22.4x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-67.6x	29.1x	25.2x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.48%	3.44%	3.96%
Dividend per Share ²	2	1	1	0.75	1	0.7661	1.075	1.222
Rate of return	2.26%	1.94%	1.88%	3.04%	6.13%	1.5%	2.11%	2.4%
EPS ²	1.92	2.61	2.14	-0.72	0.76	1.171	1.772	2.191
Distribution rate	104%	38.3%	46.7%	-104%	132%	65.4%	60.7%	55.8%
Net sales ¹	23,780	27,167	26,152	24,801	20,563	21,991	25,163	27,461
EBITDA ¹	3,165	4,085	3,531	2,921	1,559	2,522	3,179	3,600
EBIT ¹	1,864	2,455	1,829	503	33.02	702.5	1,263	1,686
Net income ¹	1,545	2,102	1,761	-633.7	670.4	1,061	1,571	1,902
Net Debt ¹	-5,999	-3,634	-7,589	-9,852	-11,856	-5,991	-5,945	-7,443
Reference price ²	88.50	51.50	53.25	24.70	16.30	51.00	51.00	51.00
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	43.56x	1.78x	15.53x	1.5%	134.41Cr
NVIDIA CORPORATION	22.91x	13.02x	19.72x	0.33%	5,51500Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.05x	11.33x	15.35x	1.09%	2,01800Cr
BROADCOM INC.	38.06x	16.05x	23.58x	0.74%	1,67600Cr
MICRON TECHNOLOGY, INC.	14.5x	8.9x	10.7x	0.05%	1,20300Cr
AMD (ADVANCED MICRO DEVICES)	107.02x	19.38x	73.67x	-.--%	1LCr
SK HYNIX INC.	5.04x	3.25x	3.93x	0.2%	96TCr
INTEL CORPORATION	-52.09x	10.37x	28.88x	-.--%	63TCr
ARM HOLDINGS PLC	229.76x	50.43x	102.72x	-.--%	31TCr
Average	47.98x	14.95x	32.68x	0.43%	1,47900Cr
Weighted average by Cap.	30.36x	13.29x	24.01x	0.41%