|
End-of-day quote
Thailand S.E.
2026-08-28
|
5-day change | 1st Jan Change | ||
| 46.75 THB | -0.53% |
|
-2.09% | +186.81% |
Company Valuation: Hana Microelectronics
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 | 2/25/22 | 2/27/23 | 2/27/24 | 2/27/25 | 2/28/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.16x | 1.6x | 14.08x | 1.62% | 1.25B | |
| 21.78x | 12.42x | 18.81x | 0.34% | 5,253B | |
| 22.54x | 11.06x | 14.98x | 1.12% | 1,982B | |
| 40.93x | 16.78x | 24.69x | 0.71% | 1,755B | |
| 12.85x | 7.79x | 9.42x | 0.06% | 1,054B | |
| 4.73x | 2.93x | 3.53x | 0.22% | 874B | |
| 81.26x | 14.71x | 55.3x | -.--% | 760B | |
| -38.78x | 7.82x | 21.76x | -.--% | 470B | |
| 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% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HANA Stock
- Valuation Hana Microelectronics
Select your edition
All financial news and data tailored to specific country editions
