|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.25 THB | +0.69% |
|
-2.68% | +122.39% |
| 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 | 32,095 | - | - |
| Change | - | -41.81% | 13.74% | -53.62% | -34.01% | 122.39% | - | - |
| Enterprise Value (EV) 1 | 65,233 | 37,817 | 39,557 | 12,016 | 2,576 | 26,010 | 25,765 | 25,142 |
| Change | - | -42.03% | 4.6% | -69.62% | -78.57% | 909.91% | -0.94% | -2.42% |
| P/E | 46.1x | 19.7x | 24.9x | -34.3x | 21.4x | 35.6x | 23.7x | 19.2x |
| PBR | 3.09x | 1.74x | 1.62x | 0.81x | 0.55x | 1.2x | 1.17x | 1.12x |
| PEG | - | 0.5x | -1.4x | 0x | -0x | 1x | 0.5x | 0.8x |
| Capitalization / Revenue | 3x | 1.53x | 1.8x | 0.88x | 0.7x | 1.49x | 1.32x | 1.21x |
| EV / Revenue | 2.74x | 1.39x | 1.51x | 0.48x | 0.13x | 1.2x | 1.06x | 0.95x |
| EV / EBITDA | 20.6x | 9.26x | 11.2x | 4.11x | 1.65x | 10.7x | 8.61x | 7.61x |
| EV / EBIT | 35x | 15.4x | 21.6x | 23.9x | 78x | 39.9x | 23.1x | 16.3x |
| EV / FCF | -32.1x | -32.9x | 66.3x | 3.16x | 0.81x | -48.7x | 16.1x | 18.2x |
| FCF Yield | -3.11% | -3.04% | 1.51% | 31.7% | 123% | -2.05% | 6.23% | 5.51% |
| Dividend per Share 2 | 2 | 1 | 1 | 0.75 | 1 | 0.7165 | 0.98 | 1.107 |
| Rate of return | 2.26% | 1.94% | 1.88% | 3.04% | 6.13% | 1.98% | 2.7% | 3.05% |
| EPS 2 | 1.92 | 2.61 | 2.14 | -0.72 | 0.76 | 1.018 | 1.531 | 1.886 |
| Distribution rate | 104% | 38.3% | 46.7% | -104% | 132% | 70.4% | 64% | 58.7% |
| Net sales 1 | 23,780 | 27,167 | 26,152 | 24,801 | 20,563 | 21,609 | 24,271 | 26,600 |
| EBITDA 1 | 3,165 | 4,085 | 3,531 | 2,921 | 1,559 | 2,435 | 2,993 | 3,304 |
| EBIT 1 | 1,864 | 2,455 | 1,829 | 503 | 33.02 | 652 | 1,116 | 1,547 |
| Net income 1 | 1,545 | 2,102 | 1,761 | -633.7 | 670.4 | 904.2 | 1,355 | 1,667 |
| 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 | 36.25 | 36.25 | 36.25 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.36x | 1.19x | 10.59x | 1.99% | 953M | |
| 21.23x | 11.94x | 17.68x | 0.38% | 4,862B | |
| 22.7x | 11.12x | 15.1x | 1.11% | 1,947B | |
| 43.23x | 17.7x | 26.05x | 0.67% | 1,852B | |
| 11.34x | 6.83x | 8.26x | 0.06% | 930B | |
| 4.97x | 3.02x | 3.62x | 0.23% | 871B | |
| 88.32x | 15.33x | 56.67x | -.--% | 776B | |
| -39.08x | 7.56x | 21.11x | -.--% | 455B | |
| 189.35x | 41.55x | 84.15x | -.--% | 256B | |
| 32.44x | 11.76x | 21.82x | 2.08% | 252B | |
| Average | 40.99x | 12.80x | 26.50x | 0.65% | 1,220B | |
| Weighted average by Cap. | 28.67x | 12.33x | 20.91x | 0.49% |
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
- Valuation Hana Microelectronics
Select your edition
All financial news and data tailored to specific country editions
