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 3/26/21 A 3/28/22 A 3/15/23 A 3/1/24 A 3/4/25 A 3/16/26 A
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.29B
21.71x12.39x18.69x0.35% 5,242B
22.02x10.78x14.61x1.11% 1,932B
36.16x15.3x22.48x0.78% 1,597B
5.23x3.18x3.55x0.07% 1,024B
94.26x17x64.47x-.--% 878B
3.6x2.2x2.65x0.26% 699B
-39.86x7.99x22.28x-.--% 484B
32.39x11.76x22.03x2.08% 252B
Average 21.94x 10.08x 21.35x 0.58% 1,345B
Weighted average by Cap. 24.25x 11.30x 19.87x 0.5%

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