Valuation Hana Microelectronics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
47.75 ^THB	+3.24%		+20.13%	+192.94%

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	42,276	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	192.94%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	35,754	36,053	34,801
Change	-	-42.03%	4.6%	-69.62%	-78.57%	1,288.24%	0.84%	-3.47%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	43.9x	27.9x	22x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.57x	1.53x	1.46x
PEG	-	0.5x	-1.4x	0x	-0x	1x	0.5x	0.8x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	1.94x	1.72x	1.54x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.64x	1.46x	1.27x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	14.3x	11.4x	9.75x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	51.1x	30x	21.1x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-61.7x	24.7x	29.3x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.62%	4.05%	3.42%
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%	1.58%	2.17%	2.51%
EPS ²	1.92	2.61	2.14	-0.72	0.76	1.087	1.709	2.168
Distribution rate	104%	38.3%	46.7%	-104%	132%	69.6%	60.6%	55.3%
Net sales ¹	23,780	27,167	26,152	24,801	20,563	21,847	24,629	27,380
EBITDA ¹	3,165	4,085	3,531	2,921	1,559	2,495	3,162	3,569
EBIT ¹	1,864	2,455	1,829	503	33.02	699.5	1,201	1,650
Net income ¹	1,545	2,102	1,761	-633.7	670.4	1,002	1,502	1,902
Net Debt ¹	-5,999	-3,634	-7,589	-9,852	-11,856	-6,522	-6,223	-7,476
Reference price ²	88.50	51.50	53.25	24.70	16.30	47.75	47.75	47.75
Nbr of stocks (in thousands)	804,879	804,879	885,367	885,367	885,367	885,367	-	-
Announcement Date	25/2/22	27/2/23	27/2/24	27/2/25	28/2/26	-	-	-

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	22.73x	12.72x	18.71x	0.35%	5,201B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.45x	11.01x	14.92x	1.12%	1,963B
BROADCOM INC.	40.91x	16.76x	24.67x	0.71%	1,753B
MICRON TECHNOLOGY, INC.	13.32x	8.09x	9.77x	0.06%	1,092B
SK HYNIX INC.	4.95x	3.09x	3.72x	0.21%	910B
AMD (ADVANCED MICRO DEVICES)	82.76x	14.96x	56.23x	-.--%	773B
INTEL CORPORATION	-39.04x	7.87x	21.9x	-.--%	473B
ARM HOLDINGS PLC	193.61x	42.23x	86.1x	-.--%	260B
TEXAS INSTRUMENTS INCORPORATED	31.1x	11.29x	20.94x	2.17%	241B
Average	41.42x	14.22x	28.55x	0.51%	1,407B
Weighted average by Cap.	28.13x	12.46x	20.94x	0.48%