Valuation Hana Microelectronics

Stocks

End-of-day quote Thailand S.E. 28/08/2026			5-day change	1st Jan Change
46.75 ^THB	-0.53%		-2.09%	+186.81%

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	41,391	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	186.81%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	35,400	35,446	33,948
Change	-	-42.03%	4.6%	-69.62%	-78.57%	1,274.47%	0.13%	-4.23%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	40.2x	27.1x	21.5x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.54x	1.5x	1.43x
PEG	-	0.5x	-1.4x	0x	-0x	0.8x	0.6x	0.8x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	1.87x	1.66x	1.51x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.6x	1.42x	1.24x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	14.1x	11.2x	9.45x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	51x	29.2x	20.2x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-61.1x	27.8x	28.6x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.64%	3.59%	3.5%
Dividend per Share ²	2	1	1	0.75	1	0.7569	1.047	1.214
Rate of return	2.26%	1.94%	1.88%	3.04%	6.13%	1.62%	2.24%	2.6%
EPS ²	1.92	2.61	2.14	-0.72	0.76	1.164	1.726	2.178
Distribution rate	104%	38.3%	46.7%	-104%	132%	65%	60.7%	55.7%
Net sales ¹	23,780	27,167	26,152	24,801	20,563	22,120	24,916	27,479
EBITDA ¹	3,165	4,085	3,531	2,921	1,559	2,515	3,165	3,593
EBIT ¹	1,864	2,455	1,829	503	33.02	694.6	1,216	1,678
Net income ¹	1,545	2,102	1,761	-633.7	670.4	1,058	1,530	1,924
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	46.75	46.75	46.75
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.($)
HANA MICROELECTRONICS	40.16x	1.6x	14.08x	1.62%	1.25B
NVIDIA CORPORATION	21.78x	12.42x	18.81x	0.34%	5,253B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.54x	11.06x	14.98x	1.12%	1,982B
BROADCOM INC.	40.93x	16.78x	24.69x	0.71%	1,755B
MICRON TECHNOLOGY, INC.	12.85x	7.79x	9.42x	0.06%	1,054B
SK HYNIX INC.	4.73x	2.93x	3.53x	0.22%	874B
AMD (ADVANCED MICRO DEVICES)	81.26x	14.71x	55.3x	-.--%	760B
INTEL CORPORATION	-38.78x	7.82x	21.76x	-.--%	470B
ARM HOLDINGS PLC	190.21x	41.47x	84.56x	-.--%	255B
Average	41.74x	12.95x	27.46x	0.45%	1,378B
Weighted average by Cap.	27.47x	12.32x	20.86x	0.45%