|
Market Closed -
OTC Markets
16:52:09 05/05/2026 +03
|
5-day change | 1st Jan Change | ||
| 0.8500 USD | -55.26% |
|
+142.72% | -32.00% |
| 07-10 | Krungsri Securities Starts Hana Microelectronics at Buy With THB51.70 Price Target | MT |
| 06-17 | Philip Securities Upgrades Hana Microelectronics to Buy from Accumulate; Price Target is THB43.50 | MT |
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 | 35,193 | - | - |
| Change | - | -41.81% | 13.74% | -53.62% | -34.01% | 143.87% | - | - |
| Enterprise Value (EV) 1 | 65,233 | 37,817 | 39,557 | 12,016 | 2,576 | 29,109 | 28,864 | 28,240 |
| Change | - | -42.03% | 4.6% | -69.62% | -78.57% | 1,030.23% | -0.84% | -2.16% |
| P/E | 46.1x | 19.7x | 24.9x | -34.3x | 21.4x | 38.2x | 25.5x | 20.6x |
| PBR | 3.09x | 1.74x | 1.62x | 0.81x | 0.55x | 1.32x | 1.28x | 1.22x |
| PEG | - | 0.5x | -1.4x | 0x | -0x | 1x | 0.5x | 0.9x |
| Capitalization / Revenue | 3x | 1.53x | 1.8x | 0.88x | 0.7x | 1.63x | 1.45x | 1.32x |
| EV / Revenue | 2.74x | 1.39x | 1.51x | 0.48x | 0.13x | 1.35x | 1.19x | 1.06x |
| EV / EBITDA | 20.6x | 9.26x | 11.2x | 4.11x | 1.65x | 11.8x | 9.56x | 8.44x |
| EV / EBIT | 35x | 15.4x | 21.6x | 23.9x | 78x | 47.2x | 26.8x | 18.9x |
| EV / FCF | -32.1x | -32.9x | 66.3x | 3.16x | 0.81x | -54.5x | 18x | 21.1x |
| FCF Yield | -3.11% | -3.04% | 1.51% | 31.7% | 123% | -1.83% | 5.56% | 4.74% |
| Dividend per Share 2 | 2 | 1 | 1 | 0.75 | 1 | 0.7237 | 0.98 | 1.107 |
| Rate of return | 2.26% | 1.94% | 1.88% | 3.04% | 6.13% | 1.82% | 2.47% | 2.79% |
| EPS 2 | 1.92 | 2.61 | 2.14 | -0.72 | 0.76 | 1.04 | 1.558 | 1.933 |
| Distribution rate | 104% | 38.3% | 46.7% | -104% | 132% | 69.6% | 62.9% | 57.3% |
| Net sales 1 | 23,780 | 27,167 | 26,152 | 24,801 | 20,563 | 21,615 | 24,312 | 26,694 |
| EBITDA 1 | 3,165 | 4,085 | 3,531 | 2,921 | 1,559 | 2,457 | 3,020 | 3,347 |
| EBIT 1 | 1,864 | 2,455 | 1,829 | 503 | 33.02 | 616.3 | 1,076 | 1,492 |
| Net income 1 | 1,545 | 2,102 | 1,761 | -633.7 | 670.4 | 923.6 | 1,379 | 1,708 |
| Net Debt 1 | -5,999 | -3,634 | -7,589 | -9,852 | -11,856 | -6,084 | -6,330 | -6,953 |
| Reference price 2 | 88.50 | 51.50 | 53.25 | 24.70 | 16.30 | 39.75 | 39.75 | 39.75 |
| Nbr of stocks (in thousands) | 804,879 | 804,879 | 885,367 | 885,367 | 885,367 | 885,367 | - | - |
| Announcement Date | 2/25/22 A | 2/27/23 A | 2/27/24 A | 2/27/25 A | 2/28/26 A | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.84x | 13.44x | 19.89x | 0.34% | 5,453B | |
| 22.36x | 10.95x | 14.83x | 1.13% | 1,941B | |
| 43.64x | 17.87x | 26.3x | 0.67% | 1,870B | |
| 13.38x | 8.13x | 9.83x | 0.05% | 1,097B | |
| 4.68x | 2.91x | 3.5x | 0.23% | 848B | |
| 89.95x | 16.29x | 61.2x | -.--% | 840B | |
| -44.43x | 8.91x | 24.78x | -.--% | 539B | |
| 221.45x | 48.64x | 99.1x | -.--% | 298B | |
| 32.89x | 11.92x | 22.11x | 2.05% | 255B | |
| Average | 45.31x | 15.45x | 31.28x | 0.5% | 1,460B | |
| Weighted average by Cap. | 30.42x | 13.34x | 22.84x | 0.46% |
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
- HNMUF Stock
- Valuation Hana Microelectronics
Select your edition
All financial news and data tailored to specific country editions
