Valuation Hana Microelectronics Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 02:02:13 2026-06-19 EDT			5-day change	1st Jan Change
0.9650 ^EUR	-1.03%		+3.76%	+127.59%

06-17	Philip Securities Upgrades Hana Microelectronics to Buy from Accumulate; Price Target is THB43.50	MT
05-28	Phillip Securities Downgrades Hana Microelectronics to Sell From Buy; Price Target is THB24	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	33,201	-	-
Change	-	-41.81%	13.74%	-53.62%	-34.01%	130.06%	-	-
Enterprise Value (EV) ¹	65,233	37,817	39,557	12,016	2,576	27,117	26,871	26,248
Change	-	-42.03%	4.6%	-69.62%	-78.57%	952.88%	-0.91%	-2.32%
P/E	46.1x	19.7x	24.9x	-34.3x	21.4x	37.1x	24.6x	19.9x
PBR	3.09x	1.74x	1.62x	0.81x	0.55x	1.24x	1.21x	1.16x
PEG	-	0.5x	-1.4x	0x	-0x	1.1x	0.5x	0.8x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	1.54x	1.37x	1.24x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.26x	1.11x	0.98x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	11.1x	8.96x	7.91x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	37x	24.1x	17x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-50.8x	15.7x	18.9x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.97%	6.35%	5.28%
Dividend per Share ²	2	1	1	0.75	1	0.7201	0.9808	1.107
Rate of return	2.26%	1.94%	1.88%	3.04%	6.13%	1.92%	2.62%	2.95%
EPS ²	1.92	2.61	2.14	-0.72	0.76	1.011	1.525	1.889
Distribution rate	104%	38.3%	46.7%	-104%	132%	71.2%	64.3%	58.6%
Net sales ¹	23,780	27,167	26,152	24,801	20,563	21,572	24,299	26,683
EBITDA ¹	3,165	4,085	3,531	2,921	1,559	2,434	2,999	3,320
EBIT ¹	1,864	2,455	1,829	503	33.02	732.2	1,116	1,547
Net income ¹	1,545	2,102	1,761	-633.7	670.4	897.7	1,349	1,669
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	37.50	37.50	37.50
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	22.5x	12.62x	18.81x	0.36%	5,103B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.48x	11.53x	15.73x	1.02%	1,978B
BROADCOM INC.	45.52x	18.72x	27.51x	0.64%	1,957B
MICRON TECHNOLOGY, INC.	18.68x	10.99x	13.46x	0.05%	1,279B
SK HYNIX INC.	8.83x	5.11x	6.26x	0.2%	1,238B
AMD (ADVANCED MICRO DEVICES)	98.93x	17.46x	65.88x	-.--%	876B
INTEL CORPORATION	-386.54x	11.64x	34.65x	-.--%	673B
ARM HOLDINGS PLC	360.54x	77.83x	165.07x	-.--%	469B
KIOXIA HOLDINGS CORPORATION	101.88x	23.78x	48.33x	-.--%	329B
Average	32.76x	21.08x	43.97x	0.25%	1,545B
Weighted average by Cap.	22.75x	15.23x	27.36x	0.39%