|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19,890.00 KRW | +3.32% |
|
+0.45% | -13.33% |
Company Valuation: Hancom Inc.
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 | 472,325 | - | - |
| Change | - | -54.7% | 17.95% | 49.41% | 8.96% | -14.85% | - | - |
| Enterprise Value (EV) 1 | 454.7 | 136.6 | 205.9 | 408.8 | 420.7 | 352 | 297.1 | 298.1 |
| Change | - | -69.96% | 50.73% | 98.56% | 2.91% | -16.32% | -15.6% | 0.34% |
| P/E Ratio | 31.7x | 6.68x | 23x | 36.7x | 16.1x | 11.8x | 11.3x | 10.1x |
| PBR | 2.27x | 1x | 1.03x | 1.47x | 1.51x | 1.23x | 1.14x | 1.03x |
| PEG | - | 0x | -0.3x | -5.06x | 0x | 0.6x | 2.86x | 0.9x |
| Capitalization / Revenue | 1.61x | 1.19x | 1.26x | 1.67x | 1.7x | 1.25x | 1.16x | 0.98x |
| EV / Revenue | 1.15x | 0.56x | 0.76x | 1.34x | 1.29x | 0.93x | 0.73x | 0.62x |
| EV / EBITDA | 6.37x | 2.57x | 3.5x | 6.63x | 7.21x | 5x | 3.65x | 3.48x |
| EV / EBIT | 10.4x | 5.46x | 5.94x | 10.1x | 11.6x | 7.2x | 5.11x | 4.66x |
| EV / FCF | 11x | 19.1x | 6.47x | 10x | 7.18x | 11.2x | 7.31x | 7.97x |
| FCF Yield | 9.13% | 5.25% | 15.5% | 9.98% | 13.9% | 8.95% | 13.7% | 12.5% |
| Dividend per Share 3 | - | - | - | 410 | 400 | 400 | 430 | 400 |
| Rate of return | - | - | - | 1.94% | 1.74% | 2.01% | 2.16% | 2.01% |
| EPS 3 | 838 | 1,840 | 621 | 576 | 1,423 | 1,690 | 1,757 | 1,960 |
| Distribution rate | - | - | - | 71.2% | 28.1% | 23.7% | 24.5% | 20.4% |
| Net sales 1 | 395.6 | 242 | 271.1 | 304.8 | 326.7 | 377.8 | 406.2 | 484.3 |
| EBITDA 1 | 71.4 | 53.14 | 58.79 | 61.7 | 58.37 | 70.4 | 81.4 | 85.6 |
| EBIT 1 | 43.8 | 25.02 | 34.66 | 40.37 | 36.4 | 48.9 | 58.17 | 64 |
| Net income 1 | 7.813 | 16.84 | 15.08 | 13.15 | 34.38 | 40.9 | 42.5 | 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 | 19,890.00 | 19,890.00 | 19,890.00 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.39x | 0.89x | 4.78x | 2.08% | 301M | |
| 30.6x | 19.87x | 23.59x | -.--% | 166B | |
| 12.77x | 3.53x | 7.4x | -.--% | 94.33B | |
| 36.33x | 5.85x | 16.29x | 0.38% | 50.95B | |
| 26.09x | 5.59x | 13.56x | -.--% | 46.72B | |
| 33.45x | 2.98x | 8.95x | -.--% | 33.95B | |
| 20.34x | 4.96x | 12.64x | 1.01% | 33.72B | |
| 15.01x | 6.08x | 12.29x | -.--% | 15.6B | |
| 31.92x | 2.03x | 11.73x | -.--% | 13.37B | |
| 69.86x | 4.32x | 17.67x | -.--% | 9.2B | |
| Average | 28.78x | 5.61x | 12.89x | 0.35% | 46.38B | |
| Weighted average by Cap. | 26.89x | 9.95x | 15.76x | 0.12% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A030520 Stock
- Valuation Hancom Inc.
Select your edition
All financial news and data tailored to specific country editions
