Valuation Hancom Inc.

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-08			5-day change	1st Jan Change
17,110.00 ^KRW	-5.37%		-7.51%	-25.45%

05-06	Hancom Inc.'s Equity Buyback announced on November 5, 2025, has expired with 422,112 shares, representing 1.75% for KRW 9,978 million.	CI
05-06	Tranche Update on Hancom Inc.'s Equity Buyback Plan announced on November 5, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	637,706	288,857	340,713	509,065	554,678	406,309	-	-
Change	-	-54.7%	17.95%	49.41%	8.96%	-26.75%	-	-
Enterprise Value (EV) ¹	454.7	136.6	205.9	408.8	420.7	286	231.1	232.1
Change	-	-69.96%	50.73%	98.56%	2.91%	-32.01%	-19.2%	0.43%
P/E	31.7x	6.68x	23x	36.7x	16.1x	10.1x	8.75x	8.73x
PBR	2.27x	1x	1.03x	1.47x	1.51x	1.06x	0.95x	0.89x
PEG	-	0x	-0.3x	-5.06x	0x	0.5x	0.6x	34.13x
Capitalization / Revenue	1.61x	1.19x	1.26x	1.67x	1.7x	1.06x	1.01x	0.84x
EV / Revenue	1.15x	0.56x	0.76x	1.34x	1.29x	0.75x	0.57x	0.48x
EV / EBITDA	6.37x	2.57x	3.5x	6.63x	7.21x	4.06x	2.8x	2.71x
EV / EBIT	10.4x	5.46x	5.94x	10.1x	11.6x	5.96x	3.91x	3.63x
EV / FCF	11x	19.1x	6.47x	10x	7.18x	9.08x	5.05x	6.21x
FCF Yield	9.13%	5.25%	15.5%	9.98%	13.9%	11%	19.8%	16.1%
Dividend per Share ³	-	-	-	410	400	400	440	400
Rate of return	-	-	-	1.94%	1.74%	2.34%	2.57%	2.34%
EPS ³	838	1,840	621	576	1,423	1,690	1,955	1,960
Distribution rate	-	-	-	71.2%	28.1%	23.7%	22.5%	20.4%
Net sales ¹	395.6	242	271.1	304.8	326.7	382.8	403.4	484.3
EBITDA ¹	71.4	53.14	58.79	61.7	58.37	70.4	82.5	85.6
EBIT ¹	43.8	25.02	34.66	40.37	36.4	48	59.05	64
Net income ¹	7.813	16.84	15.08	13.15	34.38	40.9	47.3	47.4
Net Debt ¹	-183	-152.3	-134.8	-100.3	-134	-120.3	-175.2	-174.2
Reference price ³	26,550.00	12,300.00	14,270.00	21,150.00	22,950.00	17,110.00	17,110.00	17,110.00
Nbr of stocks (in thousands)	24,019	23,484	23,876	24,069	24,169	23,747	-	-
Announcement Date	2/25/22	2/24/23	2/16/24	2/24/25	3/18/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

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.($)
HANCOM INC.	10.7x	0.81x	4.39x	2.21%	283M
APPLOVIN CORPORATION	32.84x	21.35x	25.33x	-.--%	177B
ADOBE INC.	12.24x	3.29x	6.89x	-.--%	88.06B
ELECTRONIC ARTS INC.	36.84x	6.02x	16.7x	0.37%	51.51B
AUTODESK, INC.	25.03x	5.36x	13x	-.--%	44.84B
ROPER TECHNOLOGIES, INC.	22.14x	5.31x	13.49x	0.93%	36.71B
WORKDAY INC.	34.95x	3.12x	9.37x	-.--%	35.48B
GRAB HOLDINGS LIMITED	38.42x	2.67x	15.4x	-.--%	16.07B
PTC INC.	14.03x	5.66x	11.43x	-.--%	14.44B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	30.71x	-	-	3.65%	10.18B
Average	25.79x	5.95x	12.89x	0.72%	47.5B
Weighted average by Cap.	27.61x	10.88x	16.75x	0.19%