EN DE

Hana Microelectronics Public Company (HANA) Fair Value & Analysis

Technology · TH · Market cap 33.2B THB

HM Hana Microelectronics Public Company HANA · BK
Price36.25 THB
Fair Value12.87 THB
Upside-64.5%
Quality58/100
Watch Hana Microelectronics Public Company for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 1.4% net margin
Low debt · generates free cash flow
2.74% dividend yield
Mixed vs. peers (8/15)
Narrow moat 26/100
Evidence: High Range 9.65 THB – 16.09 THB Share as image

Fair value as of: Jul 12, 2026

From 24 valuation models · updated 29 days ago

Share price +5.8% over the past month.

A solid business, but screening 65% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (16.09 THB). The favourable scenario is already priced in.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

82.84 THB 14.23 THB Fair Value 12.87 THB Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 14.23 THB – 82.84 THB · fair‑value band 9.65 THB – 16.09 THB · the 36.25 THB price screens above the 12.87 THB fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Hana Microelectronics Public Company (HANA) currently trades at 36.25 THB, while our model-based Fair Value estimate is 12.87 THB, implying the stock looks roughly 64.5% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Hana Microelectronics Public Company generated revenue of 20.7B THB at a net margin of 1.4%. Revenue declined 10.4% year over year. It earns a return on equity of 1.1%. The balance sheet holds a net cash position of 4.8B THB. Fundamentals as of Jul 12, 2026

Our scenario range runs from 9.65 THB (bear case) to 16.09 THB (bull case); at 36.25 THB, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 14% below its 52-week high and 148% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -73% fair-value upside, at -65%, HANA screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 44.83 THB 57.86 THB 81.71 THB 80
Residual Income 21.44 THB 20.93 THB 17.42 THB 76
Rev-Margin DCF 19.74 THB 21.54 THB 24.55 THB 74
All 24 models by family
DCF Models
FCF DCF 43.31 THB 56.60 THB 83.20 THB 38
Owner Earnings 22.78 THB 28.91 THB 41.18 THB 31
5Y Revenue Exit 19.74 THB 20.70 THB 22.19 THB 39
5Y EBITDA Exit 28.78 THB 36.03 THB 46.04 THB 41
5Y P/E Exit 25.66 THB 30.73 THB 37.19 THB 38
10Y Revenue Exit 28.51 THB 30.66 THB 32.46 THB 36
10Y EBITDA Exit 34.07 THB 40.77 THB 47.93 THB 37
10Y P/E Exit 32.15 THB 37.28 THB 42.19 THB 35
Earnings-Based
Graham-Dodd 5.15 THB 8.50 THB 10.31 THB 54
EPV 5.38 THB 5.41 THB 5.43 THB 59
Dividend Discount
Gordon GGM 6.89 THB 8.45 THB 10.11 THB 70
DDM Multi-Stage 6.89 THB 9.21 THB 12.09 THB 61
Multiples
P/E Multiple 11.36 THB 15.14 THB 18.93 THB 63
P/S Multiple 9.65 THB 12.87 THB 16.09 THB 58
P/B Multiple 9.65 THB 12.87 THB 16.09 THB 55
EV/EBIT 5.70 THB 5.87 THB 6.04 THB 53
EV/EBITDA 22.37 THB 28.09 THB 33.81 THB 54
EV/Revenue 5.54 THB 5.68 THB 5.83 THB 43
Asset-Based
NCAV (Graham) 14.86 THB 19.92 THB 29.73 THB 50
Growth DCF
Growth DCF 44.83 THB 57.86 THB 81.71 THB 80
Rev-Margin DCF 19.74 THB 21.54 THB 24.55 THB 74
Economic Profit
Residual Income 21.44 THB 20.93 THB 17.42 THB 76
ROIC Compounder 5.38 THB 5.41 THB 5.43 THB 72
Growth Earnings
Growth-Adj P/E 8.04 THB 11.48 THB 14.92 THB 68

Widest divergence: DCF Models (30.73 THB) versus Earnings-Based (5.41 THB). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 20.7B THB
Revenue growth (YoY) -10.4%
Net margin 1.4%
Return on equity 1.1%
Free cash flow 3.4B THB FY2025
P/E ratio 110.3
More key figures
Operating margin -0.2%
EPS (TTM) 0.3400 THB
Dividend yield 2.7%
EPS growth (YoY) -78.4%
Net cash 4.8B THB FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 61 · Market factors (momentum, volatility) 75

Profitability 26
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 45
Calm price path (market factor)
Momentum 87
Price trend over the last 3–12 months (market factor)
52W Momentum 90
Distance to the 52-week high (market factor)
Net Issuance 65
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Hana Microelectronics Public Company Limited, together with its subsidiaries, engages in the manufacture and trading of electronic components. The company provides printed circuit board assemblies, chip-on-board and flex assembly and test, lamination, coil, winding, integrated circuit assemblies and tests, and LED packaging and test services.

Full company description

Hana Microelectronics Public Company Limited, together with its subsidiaries, engages in the manufacture and trading of electronic components. The company provides printed circuit board assemblies, chip-on-board and flex assembly and test, lamination, coil, winding, integrated circuit assemblies and tests, and LED packaging and test services. It also offers electronics manufacturing, and outsourced semiconductor assembly and testing services IC, MEMS, sensors, TO Can, system in packages, optocouplers, and SMT. In addition, the company Liquid Crystal Microdisplays, radio frequency identification RFID devices, SMT and labour-intensive microelectronics assemblies, and IC power management silicon and silicon carbide (SiC) wafer devices. It operates in the United States, Singapore, Malaysia, China, Bulgaria, and internationally. Hana Microelectronics Public Company Limited was founded in 1978 and is headquartered in Bangkok, Thailand.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hana Microelectronics Public Company reported revenue of 20.6B THB in FY2025 versus 23.8B THB in FY2021, a compound −3.6%/yr. Reported net income was 670M THB in FY2025, compounding −18.8%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
20.6B THB
Latest YoY
−17.1%
Avg. growth/yr (3Y)
−8.9%
Avg. growth/yr (5Y)
+1.3%
Avg. growth/yr (25Y)
+4.2%
Revenue −3.6%/yr
FY21 23.8B THB
FY22 27.2B THB
FY23 26.2B THB
FY24 24.8B THB
FY25 20.6B THB
Net income −18.8%/yr
FY21 1.5B THB
FY22 2.1B THB
FY23 1.8B THB
FY24 −634M THB
FY25 670M THB

HANA screens 65% overvalued. Compare with Delta Electronics, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Hana Microelectronics Public Company Fair Value". https://www.fairvalue-calculator.com/stock/HANA

Peer Group

Electronic Components · 626 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 58 · Above median
Fair Value upside −65% · Below median
Return on equity (TTM) 1% · Below median
Return on assets 0% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) -0% · Below median
Revenue growth -10% · Bottom 25%
Dividend yield (TTM) 2.7% · Top 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 110.3× · Pricier than 75% of peers
P/B 1.26× · Cheaper than median
P/S (TTM) 1.61× · Cheaper than median
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 17.1× · Cheaper than median
PEG 0.70× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 0 · sector 32
PAST 4 · sector 24
HEALTH 99 · sector 95
DIVIDEND 55 · sector 25

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Electronic Components stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,880 TWD 515.23 TWD -73%
Hon Hai Precision Industry Co 2317 242.50 TWD 270.47 TWD +12%
Luxshare Precision Industry Co 002475 ¥62.14 ¥38.44 -38%
Samsung Electro-Mechanics Co 009150 1,260,000 KRW 166,421 KRW -87%
Elite Material Co 2383 4,990 TWD 714.36 TWD -86%
Yageo Corporation 2327 699.00 TWD 216.55 TWD -69%
Shengyi Technology Co 600183 ¥132.29 ¥27.45 -79%
Shennan Circuits Co 002916 ¥364.00 ¥93.50 -74%
Victory Giant Technology (HuiZhou) Co 2476 HK$297.00 HK$103.98 -65%
Wus Printed Circuit (Kunshan) Co 002463 ¥127.80 ¥31.95 -75%

Compare Hana Microelectronics Public Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Hana Microelectronics Public Company (HANA) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 12.87 THB versus a price of 36.25 THB, about −65% (overvalued).
What is the fair value of HANA?
Our model-based fair value for Hana Microelectronics Public Company is 12.87 THB (as of Jul 12, 2026), built from audited fundamentals. The current price is 36.25 THB.
What is the quality score of HANA?
Hana Microelectronics Public Company has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Hana Microelectronics Public Company (HANA)?
Hana Microelectronics Public Company reported trailing-twelve-month revenue of about 20.7B THB (latest available figure, as of Jul 12, 2026).
What is the net profit margin of HANA?
The net profit margin of Hana Microelectronics Public Company is about 1.4%, meaning it keeps roughly 1.4% of revenue as net income. Based on the latest reported figures.
Does Hana Microelectronics Public Company pay a dividend?
Hana Microelectronics Public Company currently shows a dividend yield of about 2.88% relative to its recent price (as of Jul 12, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Hana Microelectronics Public Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.