Company Valuation: HannStar Board Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 22,908 23,991 16,725 29,223 25,717 44,434
Change - 4.73% -30.29% 74.72% -12% 72.78%
Enterprise Value (EV) 1 28,593 27,454 13,941 27,530 27,992 53,995
Change - -3.98% -49.22% 97.47% 1.68% 92.9%
P/E 7.07x 6.47x 5.25x 11x 9.03x 15.3x
PBR 0.8x 0.84x 0.61x 0.95x 0.8x 1.24x
PEG - 0.4x -0.4x -0.7x 1.24x 6.44x
Capitalization / Revenue 0.5x 0.42x 0.35x 0.68x 0.62x 0.78x
EV / Revenue 0.63x 0.48x 0.29x 0.64x 0.67x 0.94x
EV / EBITDA 3.83x 3.22x 1.83x 2.99x 3.38x 5.99x
EV / EBIT 5.33x 4.15x 2.59x 3.98x 4.57x 8.87x
EV / FCF 7.46x 8.63x 1.92x 4.06x 8.63x -2,301x
FCF Yield 13.4% 11.6% 52.1% 24.6% 11.6% -0.04%
Dividend per Share 2 2.391 2.391 2.609 1.749 2.525 2.521
Rate of return 5.07% 4.85% 7.58% 2.91% 4.75% 2.73%
EPS 2 6.663 7.63 6.554 5.489 5.89 6.03
Distribution rate 35.9% 31.3% 39.8% 31.9% 42.9% 41.8%
Net sales 1 45,704 57,000 47,688 42,976 41,632 57,226
EBITDA 1 7,466 8,539 7,606 9,221 8,270 9,020
EBIT 1 5,364 6,608 5,378 6,919 6,126 6,091
Net income 1 3,164 3,725 3,209 2,680 3,012 2,923
Net Debt 1 5,685 3,463 -2,784 -1,693 2,274 9,561
Reference price 2 47.12 49.35 34.40 60.11 53.20 92.30
Nbr of stocks (in thousands) 486,169 486,169 486,169 486,169 483,406 481,406
Announcement Date 26/03/21 28/03/22 15/03/23 01/03/24 04/03/25 16/03/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.27B
22.2x12.68x19.12x0.34% 5,360B
21.96x10.76x14.58x1.11% 1,934B
36.51x15.45x22.69x0.77% 1,613B
5.27x3.22x3.59x0.07% 1,034B
96.83x17.47x66.25x-.--% 902B
3.65x2.24x2.69x0.26% 710B
-40.26x8.07x22.5x-.--% 488B
33.14x12.07x22.59x2.03% 260B
Average 22.41x 10.24x 21.75x 0.57% 1,367B
Weighted average by Cap. 24.77x 11.50x 20.28x 0.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - HannStar Board Corporation

Historical PBR trend

Valuation ratios - PBR - HannStar Board Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - HannStar Board Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - HannStar Board Corporation

  1. Stock Market
  2. Stocks
  3. 5469 Stock
  4. Valuation HannStar Board Corporation