Valuation Hana Microelectronics

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
47.75 ^THB	-1.55%		-4.50%	+192.94%

09-16	Tisco Securities Upgrades Hana Microelectronics to Buy from Hold; Price Target is THB61.50	MT
08-17	Hana Microelectronics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	36,285	36,332	34,834
Change	-	-42.03%	4.6%	-69.62%	-78.57%	1,308.84%	0.13%	-4.12%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	40.6x	27.4x	21.8x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.57x	1.53x	1.46x
PEG	-	0.5x	-1.4x	0x	-0x	0.7x	0.6x	0.8x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	1.91x	1.7x	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	14.4x	11.4x	9.68x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	51.6x	29.5x	20.7x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-62.6x	26.9x	23.3x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.6%	3.71%	4.29%
Dividend per Share ²	2	1	1	0.75	1	0.7619	1.057	1.222
Rate of return	2.26%	1.94%	1.88%	3.04%	6.13%	1.6%	2.21%	2.56%
EPS ²	1.92	2.61	2.14	-0.72	0.76	1.175	1.742	2.191
Distribution rate	104%	38.3%	46.7%	-104%	132%	64.8%	60.7%	55.8%
Net sales ¹	23,780	27,167	26,152	24,801	20,563	22,098	24,905	27,461
EBITDA ¹	3,165	4,085	3,531	2,921	1,559	2,522	3,179	3,600
EBIT ¹	1,864	2,455	1,829	503	33.02	702.5	1,231	1,686
Net income ¹	1,545	2,102	1,761	-633.7	670.4	1,066	1,545	1,902
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	47.75	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.($)
HANA MICROELECTRONICS	40.64x	1.64x	14.39x	1.6%	1.27B
NVIDIA CORPORATION	22.3x	12.66x	19.18x	0.34%	5,367B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.87x	11.23x	15.22x	1.1%	2,004B
BROADCOM INC.	38.79x	16.35x	24.01x	0.73%	1,707B
MICRON TECHNOLOGY, INC.	13.94x	8.5x	10.26x	0.05%	1,147B
SK HYNIX INC.	5.28x	3.4x	4.11x	0.2%	974B
AMD (ADVANCED MICRO DEVICES)	97.93x	17.72x	67.33x	-.--%	914B
INTEL CORPORATION	-47.05x	9.41x	26.18x	-.--%	571B
ARM HOLDINGS PLC	218.61x	47.95x	97.67x	-.--%	294B
Average	45.92x	14.32x	30.93x	0.45%	1,442B
Weighted average by Cap.	29.27x	12.87x	22.76x	0.43%