|
End-of-day quote
Thailand S.E.
10/09/2026
|
5-day change | 1st Jan Change | ||
| 48.00 THB | +2.67% |
|
+6.67% | +194.48% |
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 | 42,498 | - | - |
| Change | - | -41.81% | 13.74% | -53.62% | -34.01% | 194.48% | - | - |
| Enterprise Value (EV) 1 | 65,233 | 37,817 | 39,557 | 12,016 | 2,576 | 36,506 | 36,553 | 35,055 |
| Change | - | -42.03% | 4.6% | -69.62% | -78.57% | 1,317.44% | 0.13% | -4.1% |
| P/E | 46.1x | 19.7x | 24.9x | -34.3x | 21.4x | 40.9x | 27.6x | 21.9x |
| PBR | 3.09x | 1.74x | 1.62x | 0.81x | 0.55x | 1.58x | 1.53x | 1.47x |
| PEG | - | 0.5x | -1.4x | 0x | -0x | 0.7x | 0.6x | 0.9x |
| Capitalization / Revenue | 3x | 1.53x | 1.8x | 0.88x | 0.7x | 1.92x | 1.71x | 1.55x |
| EV / Revenue | 2.74x | 1.39x | 1.51x | 0.48x | 0.13x | 1.65x | 1.47x | 1.28x |
| EV / EBITDA | 20.6x | 9.26x | 11.2x | 4.11x | 1.65x | 14.5x | 11.5x | 9.74x |
| EV / EBIT | 35x | 15.4x | 21.6x | 23.9x | 78x | 52x | 29.7x | 20.8x |
| EV / FCF | -32.1x | -32.9x | 66.3x | 3.16x | 0.81x | -63x | 29.9x | 25.6x |
| FCF Yield | -3.11% | -3.04% | 1.51% | 31.7% | 123% | -1.59% | 3.34% | 3.91% |
| Dividend per Share 2 | 2 | 1 | 1 | 0.75 | 1 | 0.7619 | 1.056 | 1.22 |
| Rate of return | 2.26% | 1.94% | 1.88% | 3.04% | 6.13% | 1.59% | 2.2% | 2.54% |
| EPS 2 | 1.92 | 2.61 | 2.14 | -0.72 | 0.76 | 1.175 | 1.742 | 2.191 |
| Distribution rate | 104% | 38.3% | 46.7% | -104% | 132% | 64.8% | 60.6% | 55.7% |
| Net sales 1 | 23,780 | 27,167 | 26,152 | 24,801 | 20,563 | 22,098 | 24,905 | 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 | 1,231 | 1,686 |
| Net income 1 | 1,545 | 2,102 | 1,761 | -633.7 | 670.4 | 1,066 | 1,545 | 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 | 48.00 | 48.00 | 48.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.79x | 1.6x | 14.04x | 1.63% | 125.71Cr | |
| 22.5x | 12.75x | 19.31x | 0.34% | 5,40100Cr | |
| 22.96x | 11.27x | 15.28x | 1.1% | 2,02900Cr | |
| 39.53x | 16.6x | 24.38x | 0.71% | 1,73400Cr | |
| 14.14x | 8.62x | 10.41x | 0.05% | 1,16100Cr | |
| 5.31x | 3.39x | 4.09x | 0.2% | 1,00900Cr | |
| 91.16x | 16.49x | 62.61x | -.--% | 85TCr | |
| -46.03x | 9.21x | 25.66x | -.--% | 56TCr | |
| 211.34x | 45.84x | 93.47x | -.--% | 28TCr | |
| Average | 44.52x | 13.97x | 29.92x | 0.45% | 1,44700Cr | |
| Weighted average by Cap. | 28.40x | 12.75x | 22.09x | 0.43% |
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
Select your edition
All financial news and data tailored to specific country editions
