Valuation Hana Microelectronics Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:02:01 2026-10-01 EDT			5-day change	1st Jan Change
1.390 ^EUR	+6.92%		+5.30%	+239.02%

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	47,367	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	228.22%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	41,376	41,422	39,924
Change	-	-42.03%	4.6%	-69.62%	-78.57%	1,506.51%	0.11%	-3.62%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	45.7x	30.2x	24.4x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.76x	1.71x	1.63x
PEG	-	0.5x	-1.4x	0x	-0x	0.8x	0.6x	1x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	2.15x	1.88x	1.72x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.88x	1.65x	1.45x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	16.4x	13x	11.1x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	58.9x	32.8x	23.7x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-71.4x	30.7x	26.7x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.4%	3.26%	3.74%
Dividend per Share ²	2	1	1	0.75	1	0.7661	1.075	1.222
Rate of return	2.26%	1.94%	1.88%	3.04%	6.13%	1.43%	2.01%	2.28%
EPS ²	1.92	2.61	2.14	-0.72	0.76	1.171	1.772	2.191
Distribution rate	104%	38.3%	46.7%	-104%	132%	65.4%	60.7%	55.8%
Net sales ¹	23,780	27,167	26,152	24,801	20,563	21,991	25,163	27,461
EBITDA ¹	3,165	4,085	3,531	2,921	1,559	2,522	3,179	3,600
EBIT ¹	1,864	2,455	1,829	503	33.02	702.5	1,263	1,686
Net income ¹	1,545	2,102	1,761	-633.7	670.4	1,061	1,571	1,902
Net Debt ¹	-5,999	-3,634	-7,589	-9,852	-11,856	-5,991	-5,945	-7,443
Reference price ²	88.50	51.50	53.25	24.70	16.30	53.50	53.50	53.50
Nbr of stocks (in thousands)	804,879	804,879	885,367	885,367	885,367	885,367	-	-
Announcement Date	2/25/22	2/27/23	2/27/24	2/27/25	2/28/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	22.91x	13.02x	19.72x	0.33%	5,515B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.05x	11.33x	15.35x	1.09%	2,018B
BROADCOM INC.	38.06x	16.05x	23.58x	0.74%	1,676B
MICRON TECHNOLOGY, INC.	14.5x	8.9x	10.7x	0.05%	1,203B
AMD (ADVANCED MICRO DEVICES)	107.02x	19.38x	73.67x	-.--%	999B
SK HYNIX INC.	5.04x	3.25x	3.93x	0.2%	956B
INTEL CORPORATION	-52.09x	10.37x	28.88x	-.--%	632B
ARM HOLDINGS PLC	229.76x	50.43x	102.72x	-.--%	309B
Average	48.53x	16.59x	34.82x	0.3%	1,663B
Weighted average by Cap.	30.36x	13.29x	24.01x	0.41%