Financials Stars Microelectronics (Thailand)

Stocks

End-of-day quote Thailand S.E. Other stock markets 10/08/2026			5-day change	1st Jan Change
5.200 ^THB	-1.89%		+8.79%	+385.98%

06/08	Stars Microelectronics Public Company Limited Reports Earnings Results for the Second Quarter Ended June 30, 2026	CI
05/07	CG Semi Private Limited, CG Power and Industrial Solutions Ltd., Renesas Electronics Corporation and Stars Microelectronics Commence Commercial Production At G1 OSAT Facility in Sanand, Gujarat	CI

Fiscal Period: December	2021	2022	2023	2026	2027
Net sales ¹	2,183	2,835	2,580	2,560	2,865
Change	-	29.91%	-8.99%	-	11.91%
EBITDA ¹	393.2	573.7	463.8	357	481
Change	-	45.91%	-19.15%	-	34.73%
EBIT ¹	143.9	271.4	187.9	163	282
Change	-	88.59%	-30.77%	-	73.01%
Interest Paid ¹	-29.98	-29.14	-9.723	-2	-2
Earnings before Tax (EBT) ¹	171.2	317.2	240.4	165	285
Change	-	85.25%	-24.21%	-	72.73%
Net income ¹	209.7	303.5	235.3	149	256
Change	-	44.74%	-22.46%	-	71.81%
Announcement Date	18/2/22	27/2/23	22/2/24	-	-

¹THB in Million

Estimates

Fiscal Period: December	2021	2022	2023	2026	2027
Net Debt	683	236	-	-	-
Change	-	-65.45%	-	-	-
Announcement Date	18/2/22	27/2/23	22/2/24	-	-

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025
CAPEX ¹	95.22	32.48	26.99	55.74	47.77	72.35
Change	-	-65.89%	-16.9%	106.51%	-14.3%	51.44%
Free Cash Flow (FCF) ¹	109.8	112.9	350.7	350.9	189.4	25.47
Change	-	2.83%	210.72%	0.05%	-46.01%	-86.56%
Announcement Date	18/2/21	18/2/22	27/2/23	22/2/24	20/2/25	26/2/26

¹THB in Million

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	18.01%	20.23%	17.98%	-	-	13.95%	16.79%
EBIT Margin (%)	6.59%	9.57%	7.28%	-	-	6.37%	9.84%
EBT Margin (%)	7.85%	11.19%	9.32%	-	-	6.45%	9.95%
Net margin (%)	9.61%	10.7%	9.12%	-	-	5.82%	8.94%
FCF margin (%)	9.71%	17.38%	17.67%	-	-	-	-
FCF / Net Income (%)	101.09%	162.36%	193.71%	-	-	-	-
Profitability
ROA	-	10.94%	9.22%	-	-	-	-
ROE	-	17.55%	11.93%	-	-	8.2%	13%
Financial Health
Leverage (Debt/EBITDA)	1.74x	0.41x	-	-	-	-	-
Debt / Free cash flow	3.22x	0.48x	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	2.04%	0.95%	2.16%	-	-	-	-
CAPEX / EBITDA (%)	11.32%	4.7%	12.02%	-	-	-	-
CAPEX / FCF (%)	20.99%	5.48%	12.23%	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-
Dividend per Share ¹	-	0.05	0.07	-	-	0.05	0.09
Change	-	-	40%	-	-	-	80%
Book Value Per Share ¹	1.882	2.239	2.389	-	-	-	-
Change	-	18.96%	6.72%	-	-	-	-
EPS ¹	0.24	0.34	0.27	-	-	0.18	0.31
Change	-	41.67%	-20.59%	-	-	-	72.22%
Nbr of stocks (in thousands)	836,491	838,367	834,426	-	-	813,443	813,443
Announcement Date	18/2/22	27/2/23	22/2/24	-	-	-	-