Valuation Hana Microelectronics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 11/09/2026			5-day change	1st Jan Change
50.00 ^THB	+4.17%		+13.64%	+206.75%

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	44,268	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	206.75%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	38,277	38,324	36,826
Change	-	-42.03%	4.6%	-69.62%	-78.57%	1,386.19%	0.12%	-3.91%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	42.6x	28.7x	22.8x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.65x	1.6x	1.53x
PEG	-	0.5x	-1.4x	0x	-0x	0.8x	0.6x	0.9x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	2x	1.78x	1.61x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.73x	1.54x	1.34x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	15.2x	12.1x	10.2x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	54.5x	31.1x	21.8x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-66.1x	31.4x	26.9x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.51%	3.19%	3.72%
Dividend per Share ²	2	1	1	0.75	1	0.7619	1.056	1.22
Rate of return	2.26%	1.94%	1.88%	3.04%	6.13%	1.52%	2.11%	2.44%
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%	60.6%	55.7%
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	50.00	50.00	50.00
Nbr of stocks (in thousands)	804,879	804,879	885,367	885,367	885,367	885,367	-	-
Announcement Date	25/02/22	27/02/23	27/02/24	27/02/25	28/02/26	-	-	-

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	21.96x	12.44x	18.83x	0.35%	5,273B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.82x	11.2x	15.18x	1.11%	2,007B
BROADCOM INC.	39.14x	16.49x	24.22x	0.72%	1,722B
MICRON TECHNOLOGY, INC.	13.45x	8.18x	9.88x	0.05%	1,104B
SK HYNIX INC.	5.3x	3.38x	4.09x	0.28%	1,004B
AMD (ADVANCED MICRO DEVICES)	88.1x	15.93x	60.48x	-.--%	822B
INTEL CORPORATION	-43.46x	8.72x	24.29x	-.--%	527B
ARM HOLDINGS PLC	203.3x	44.07x	89.86x	-.--%	271B
Average	43.83x	15.05x	30.85x	0.31%	1,591B
Weighted average by Cap.	27.80x	12.45x	21.48x	0.44%