Valuation Hana Microelectronics Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 14:06:39 27/08/2026 HKT			5-day change	1st Jan Change
1.200 ^EUR	+0.84%		-1.64%	+192.68%

08-17	Hana Microelectronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-10	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	41,612	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	188.34%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	35,621	35,667	34,169
Change	-	-42.03%	4.6%	-69.62%	-78.57%	1,283.06%	0.13%	-4.2%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	40.4x	27x	21.4x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.55x	1.5x	1.44x
PEG	-	0.5x	-1.4x	0x	-0x	0.8x	0.5x	0.8x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	1.88x	1.67x	1.51x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.61x	1.43x	1.24x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	14.2x	11.3x	9.51x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	51.3x	29.3x	20.4x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-61.5x	28x	28.7x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.63%	3.57%	3.48%
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%	1.61%	2.23%	2.58%
EPS ²	1.92	2.61	2.14	-0.72	0.76	1.164	1.743	2.196
Distribution rate	104%	38.3%	46.7%	-104%	132%	65%	60.1%	55.3%
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	47.00	47.00	47.00
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	22.2x	12.36x	18.26x	0.36%	5,078B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.49x	11.03x	14.95x	1.12%	1,965B
BROADCOM INC.	39.49x	16.19x	23.82x	0.74%	1,692B
MICRON TECHNOLOGY, INC.	12.93x	7.84x	9.48x	0.06%	1,060B
SK HYNIX INC.	4.83x	3.01x	3.62x	0.22%	887B
AMD (ADVANCED MICRO DEVICES)	83.94x	15.2x	57.16x	-.--%	785B
INTEL CORPORATION	-38.25x	7.72x	21.47x	-.--%	464B
ARM HOLDINGS PLC	199.77x	43.59x	88.88x	-.--%	268B
TEXAS INSTRUMENTS INCORPORATED	30.78x	11.18x	20.7x	2.19%	239B
Average	42.02x	14.24x	28.70x	0.52%	1,382B
Weighted average by Cap.	28.20x	12.28x	20.84x	0.49%