Valuation Hana Microelectronics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
52.00 ^THB	-2.80%		+2.97%	+219.02%

09-23	Phillip Securities Downgrades Hana Microelectronics to Accumulate from Buy; Price Target is THB54.25	MT
09-16	Tisco Securities Upgrades Hana Microelectronics to Buy from Hold; Price Target is THB61.50	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	46,039	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	219.02%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	40,048	40,094	38,596
Change	-	-42.03%	4.6%	-69.62%	-78.57%	1,454.94%	0.12%	-3.74%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	44.4x	29.4x	23.7x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.71x	1.66x	1.59x
PEG	-	0.5x	-1.4x	0x	-0x	0.8x	0.6x	1x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	2.09x	1.83x	1.68x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.82x	1.59x	1.41x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	15.9x	12.6x	10.7x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	57x	31.7x	22.9x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-69.1x	29.7x	25.8x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.45%	3.37%	3.87%
Dividend per Share ²	2	1	1	0.75	1	0.7661	1.075	1.222
Rate of return	2.26%	1.94%	1.88%	3.04%	6.13%	1.47%	2.07%	2.35%
EPS ²	1.92	2.61	2.14	-0.72	0.76	1.171	1.772	2.191
Distribution rate	104%	38.3%	46.7%	-104%	132%	65.4%	60.7%	55.8%
Net sales ¹	23,780	27,167	26,152	24,801	20,563	21,991	25,163	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	1,263	1,686
Net income ¹	1,545	2,102	1,761	-633.7	670.4	1,061	1,571	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	52.00	52.00	52.00
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	23.12x	13.16x	19.84x	0.33%	5,575B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.32x	11.47x	15.54x	1.08%	2,037B
BROADCOM INC.	37.15x	15.71x	23.08x	0.76%	1,640B
MICRON TECHNOLOGY, INC.	14.94x	9.18x	11.04x	0.05%	1,239B
AMD (ADVANCED MICRO DEVICES)	107.42x	19.49x	74.15x	-.--%	1,005B
SK HYNIX INC.	5.2x	3.37x	4.07x	0.19%	980B
INTEL CORPORATION	-51.99x	10.36x	28.83x	-.--%	631B
ARM HOLDINGS PLC	231.88x	50.9x	103.69x	-.--%	312B
Average	48.88x	16.70x	35.03x	0.3%	1,677B
Weighted average by Cap.	30.45x	13.35x	24.06x	0.41%