Valuation Hana Microelectronics OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:30:16 06/05/26 pm AEST			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	32,095	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	122.39%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	26,010	25,765	25,142
Change	-	-42.03%	4.6%	-69.62%	-78.57%	909.91%	-0.94%	-2.42%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	35.6x	23.7x	19.2x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.2x	1.17x	1.12x
PEG	-	0.5x	-1.4x	0x	-0x	1x	0.5x	0.8x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	1.49x	1.32x	1.21x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.2x	1.06x	0.95x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	10.7x	8.61x	7.61x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	39.9x	23.1x	16.3x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-48.7x	16.1x	18.2x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-2.05%	6.23%	5.51%
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%	1.98%	2.7%	3.05%
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	36.25	36.25	36.25
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	21.86x	12.3x	18.22x	0.37%	5,005B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.18x	10.86x	14.74x	1.14%	1,890B
BROADCOM INC.	43.56x	17.83x	26.25x	0.67%	1,866B
MICRON TECHNOLOGY, INC.	11.43x	6.89x	8.33x	0.06%	937B
SK HYNIX INC.	4.53x	2.71x	3.25x	0.25%	798B
AMD (ADVANCED MICRO DEVICES)	89.89x	15.6x	57.7x	-.--%	790B
INTEL CORPORATION	-39.42x	7.63x	21.29x	-.--%	459B
ARM HOLDINGS PLC	188.85x	41.44x	83.93x	-.--%	255B
TEXAS INSTRUMENTS INCORPORATED	31.65x	11.48x	21.3x	2.13%	246B
Average	41.61x	14.08x	28.33x	0.51%	1,361B
Weighted average by Cap.	29.06x	12.51x	21.27x	0.49%