Valuation Hana Microelectronics Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:14:25 2026-07-10 EDT			5-day change	1st Jan Change
0.9550 ^EUR	+6.11%		0.00%	+125.24%

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

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	36.8x	24.5x	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	0.9x
Capitalization / Revenue	3x	1.53x	1.8x	0.88x	0.7x	1.54x	1.37x	1.25x
EV / Revenue	2.74x	1.39x	1.51x	0.48x	0.13x	1.25x	1.11x	0.99x
EV / EBITDA	20.6x	9.26x	11.2x	4.11x	1.65x	11.1x	8.98x	7.95x
EV / EBIT	35x	15.4x	21.6x	23.9x	78x	41.6x	24.1x	17x
EV / FCF	-32.1x	-32.9x	66.3x	3.16x	0.81x	-50.8x	16.7x	18.9x
FCF Yield	-3.11%	-3.04%	1.51%	31.7%	123%	-1.97%	5.97%	5.28%
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%	1.91%	2.61%	2.95%
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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NVIDIA CORPORATION	21.53x	12.1x	17.95x	0.37%	4,911B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.24x	11.51x	15.57x	1.06%	1,945B
BROADCOM INC.	44.21x	18.23x	26.83x	0.65%	1,908B
MICRON TECHNOLOGY, INC.	13.64x	8.31x	10.06x	0.05%	1,120B
SK HYNIX INC.	6.79x	3.88x	4.68x	0.26%	1,026B
AMD (ADVANCED MICRO DEVICES)	101.1x	17.74x	66.34x	-.--%	891B
INTEL CORPORATION	-314.07x	9.96x	29.65x	-.--%	566B
ARM HOLDINGS PLC	270.68x	57.95x	122.67x	-.--%	350B
TEXAS INSTRUMENTS INCORPORATED	40.17x	13.73x	26.33x	1.87%	281B
Average	23.14x	17.05x	35.56x	0.47%	1,444B
Weighted average by Cap.	21.39x	13.50x	24.00x	0.46%