Valuation Hana Microelectronics Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:02:54 30/10/2026 +04			5-day change	1st Jan Change
1.160 ^EUR	-7.20%		-9.38%	+182.93%

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	40,063	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	177.61%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	34,386	34,779	33,383
Change	-	-42.03%	4.6%	-69.62%	-78.57%	1,235.12%	1.14%	-4.01%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	38.6x	25.4x	20.7x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.49x	1.45x	1.39x
PEG	-	0.5x	-1.4x	0x	-0x	0.7x	0.5x	0.9x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	1.82x	1.59x	1.46x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.56x	1.38x	1.22x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	13.6x	10.8x	9.09x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	45.9x	26.3x	19x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-50.2x	43.1x	30.1x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.99%	2.32%	3.32%
Dividend per Share ²	2	1	1	0.75	1	0.7841	1.107	1.283
Rate of return	2.26%	1.94%	1.88%	3.04%	6.13%	1.73%	2.45%	2.84%
EPS ²	1.92	2.61	2.14	-0.72	0.76	1.171	1.779	2.191
Distribution rate	104%	38.3%	46.7%	-104%	132%	67%	62.2%	58.6%
Net sales ¹	23,780	27,167	26,152	24,801	20,563	21,988	25,142	27,455
EBITDA ¹	3,165	4,085	3,531	2,921	1,559	2,524	3,220	3,674
EBIT ¹	1,864	2,455	1,829	503	33.02	749.5	1,320	1,755
Net income ¹	1,545	2,102	1,761	-633.7	670.4	1,062	1,581	1,908
Net Debt ¹	-5,999	-3,634	-7,589	-9,852	-11,856	-5,677	-5,284	-6,680
Reference price ²	88.50	51.50	53.25	24.70	16.30	45.25	45.25	45.25
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NVIDIA CORPORATION	20.47x	11.66x	17.59x	0.37%	4,941B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.47x	10.52x	14.2x	1.14%	1,884B
BROADCOM INC.	35.2x	14.92x	21.91x	0.8%	1,557B
MICRON TECHNOLOGY, INC.	5.11x	3.13x	3.49x	0.07%	1,001B
AMD (ADVANCED MICRO DEVICES)	87.82x	15.92x	60.42x	-.--%	824B
SK HYNIX INC.	3.87x	2.44x	2.95x	1.97%	775B
INTEL CORPORATION	-28.67x	5.91x	16.35x	-.--%	349B
TEXAS INSTRUMENTS INCORPORATED	33.2x	12.47x	22.71x	1.92%	275B
Average	22.31x	9.62x	19.95x	0.78%	1,451B
Weighted average by Cap.	23.78x	10.71x	18.55x	0.63%