|
End-of-day quote
Thailand S.E.
2026-10-29
|
5-day change | 1st Jan Change | ||
| 47.75 THB | -3.05% |
|
-1.55% | +192.94% |
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 | 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 | 36,600 | 36,993 | 35,597 |
| Change | - | -42.03% | 4.6% | -69.62% | -78.57% | 1,321.06% | 1.07% | -3.77% |
| P/E | 46.1x | 19.7x | 24.9x | -34.3x | 21.4x | 40.8x | 26.8x | 21.8x |
| PBR | 3.09x | 1.74x | 1.62x | 0.81x | 0.55x | 1.57x | 1.53x | 1.47x |
| PEG | - | 0.5x | -1.4x | 0x | -0x | 0.8x | 0.5x | 0.9x |
| Capitalization / Revenue | 3x | 1.53x | 1.8x | 0.88x | 0.7x | 1.92x | 1.68x | 1.54x |
| EV / Revenue | 2.74x | 1.39x | 1.51x | 0.48x | 0.13x | 1.66x | 1.47x | 1.3x |
| EV / EBITDA | 20.6x | 9.26x | 11.2x | 4.11x | 1.65x | 14.5x | 11.5x | 9.69x |
| EV / EBIT | 35x | 15.4x | 21.6x | 23.9x | 78x | 48.8x | 28x | 20.3x |
| EV / FCF | -32.1x | -32.9x | 66.3x | 3.16x | 0.81x | -53.4x | 45.9x | 32.1x |
| FCF Yield | -3.11% | -3.04% | 1.51% | 31.7% | 123% | -1.87% | 2.18% | 3.12% |
| Dividend per Share 2 | 2 | 1 | 1 | 0.75 | 1 | 0.7841 | 1.107 | 1.283 |
| Rate of return | 2.26% | 1.94% | 1.88% | 3.04% | 6.13% | 1.64% | 2.32% | 2.69% |
| EPS 2 | 1.92 | 2.61 | 2.14 | -0.72 | 0.76 | 1.171 | 1.779 | 2.191 |
| Distribution rate | 104% | 38.3% | 46.7% | -104% | 132% | 67% | 62.2% | 58.6% |
| Net sales 1 | 23,780 | 27,167 | 26,152 | 24,801 | 20,563 | 21,988 | 25,142 | 27,455 |
| EBITDA 1 | 3,165 | 4,085 | 3,531 | 2,921 | 1,559 | 2,524 | 3,220 | 3,674 |
| EBIT 1 | 1,864 | 2,455 | 1,829 | 503 | 33.02 | 749.5 | 1,320 | 1,755 |
| Net income 1 | 1,545 | 2,102 | 1,761 | -633.7 | 670.4 | 1,062 | 1,581 | 1,908 |
| Net Debt 1 | -5,999 | -3,634 | -7,589 | -9,852 | -11,856 | -5,677 | -5,284 | -6,680 |
| 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 | 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.78x | 1.66x | 14.5x | 1.64% | 1.25B | |
| 21.37x | 12.19x | 18.38x | 0.35% | 5,159B | |
| 21.88x | 10.72x | 14.49x | 1.12% | 1,922B | |
| 37.24x | 15.77x | 23.16x | 0.75% | 1,647B | |
| 5.4x | 3.33x | 3.71x | 0.07% | 1,057B | |
| 98.54x | 17.9x | 67.9x | -.--% | 925B | |
| 4.16x | 2.66x | 3.21x | 1.86% | 829B | |
| -40.14x | 7.98x | 22.29x | -.--% | 484B | |
| 34.54x | 12.96x | 23.61x | 1.84% | 286B | |
| Average | 24.86x | 9.46x | 21.25x | 0.85% | 1,368B | |
| Weighted average by Cap. | 24.73x | 11.32x | 20.13x | 0.6% |
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
