Valuation Hana Microelectronics OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 07:00:16 06/05/2026 pm IST			5-day change	1st Jan Change
0.3502 ^USD	-68.73%		-.--%	-71.98%

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

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	31,873	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	120.86%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	25,789	25,543	24,920
Change	-	-42.03%	4.6%	-69.62%	-78.57%	901.32%	-0.95%	-2.44%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	35.4x	23.5x	19.1x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.19x	1.16x	1.11x
PEG	-	0.5x	-1.4x	0x	-0x	1x	0.5x	0.8x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	1.47x	1.31x	1.2x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.19x	1.05x	0.94x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	10.6x	8.53x	7.54x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	39.6x	22.9x	16.1x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-48.3x	15.9x	18x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-2.07%	6.28%	5.56%
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%	1.99%	2.72%	3.08%
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	36.00	36.00	36.00
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.($)
NVIDIA CORPORATION	21.23x	11.95x	17.72x	0.38%	4,86200Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.7x	11.12x	15.1x	1.11%	1,94700Cr
MICRON TECHNOLOGY, INC.	11.32x	6.83x	8.26x	0.06%	93TCr
AMD (ADVANCED MICRO DEVICES)	88.32x	15.33x	56.67x	-.--%	78TCr
SK HYNIX INC.	4.97x	3.01x	3.6x	0.23%	87TCr
INTEL CORPORATION	-39.08x	7.56x	21.11x	-.--%	45TCr
ARM HOLDINGS PLC	187.9x	41.46x	84.15x	-.--%	26TCr
TEXAS INSTRUMENTS INCORPORATED	32.44x	11.76x	21.82x	2.08%	25TCr
ANALOG DEVICES, INC.	38.71x	12.36x	21.62x	1.17%	18TCr
Average	40.95x	13.49x	27.78x	0.56%	1,17000Cr
Weighted average by Cap.	26.24x	11.38x	20.03x	0.47%