|
End-of-day quote
Korea S.E.
2026-10-28
|
5-day change | 1st Jan Change | ||
| 3,710.00 KRW | +0.68% |
|
-3.51% | +25.13% |
Company Valuation: Hanon Systems
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,177,840 | 4,317,378 | 3,890,443 | 2,140,010 | 2,012,141 | 3,807,392 | - | - |
| Change | - | -39.85% | -9.89% | -44.99% | -5.98% | 89.22% | - | - |
| Enterprise Value (EV) 1 | 9,497 | 7,149 | 7,258 | 5,361 | 4,947 | 6,172 | 5,728 | 5,330 |
| Change | - | -24.72% | 1.53% | -26.14% | -7.72% | 24.76% | -7.19% | -6.95% |
| P/E | 23.4x | 150x | 75.9x | -5.93x | -10.2x | 14.5x | 13.3x | 10.8x |
| PBR | 3.06x | 1.92x | 1.64x | 0.75x | 0.53x | 0.95x | 0.87x | 0.8x |
| PEG | - | -1.7x | 1x | 0x | 0.2x | -0x | 1.48x | 0.5x |
| Capitalization / Revenue | 0.98x | 0.5x | 0.41x | 0.21x | 0.18x | 0.34x | 0.32x | 0.31x |
| EV / Revenue | 1.29x | 0.83x | 0.76x | 0.54x | 0.45x | 0.55x | 0.49x | 0.44x |
| EV / EBITDA | 11.4x | 8.78x | 8.29x | 7.18x | 4.89x | 5.32x | 4.72x | 4.2x |
| EV / EBIT | 29.2x | 27.9x | 26.2x | 39.9x | 18.2x | 14.4x | 11.4x | 9.23x |
| EV / FCF | 38.2x | -1,780x | 201x | 29.2x | -27.4x | 9.1x | 9.16x | 7.74x |
| FCF Yield | 2.62% | -0.06% | 0.5% | 3.43% | -3.65% | 11% | 10.9% | 12.9% |
| Dividend per Share 3 | 360 | 360 | 316 | - | - | - | 30 | 65.71 |
| Rate of return | 2.68% | 4.45% | 4.33% | - | - | - | 0.81% | 1.77% |
| EPS 3 | 575 | 54 | 96 | -676 | -292 | 255.2 | 278.1 | 344.1 |
| Distribution rate | 62.6% | 667% | 329% | - | - | - | 10.8% | 19.1% |
| Net sales 1 | 7,351 | 8,628 | 9,559 | 10,013 | 10,884 | 11,268 | 11,756 | 12,237 |
| EBITDA 1 | 834 | 814.5 | 875.7 | 746.7 | 1,012 | 1,160 | 1,212 | 1,270 |
| EBIT 1 | 325.8 | 256.6 | 277.3 | 134.3 | 271.8 | 429.3 | 502.5 | 577.3 |
| Net income 1 | 308.5 | 28.78 | 50.98 | -339.1 | -181.8 | 245.3 | 283.9 | 362.4 |
| Net Debt 1 | 2,319 | 2,832 | 3,368 | 3,221 | 2,935 | 2,365 | 1,921 | 1,523 |
| Reference price 3 | 13,450.00 | 8,090.00 | 7,290.00 | 4,010.00 | 2,965.00 | 3,710.00 | 3,710.00 | 3,710.00 |
| Nbr of stocks (in thousands) | 533,668 | 533,668 | 533,668 | 533,668 | 678,631 | 1,026,251 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/14/24 | 2/13/25 | 2/3/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.44x | 0.55x | 5.3x | -.--% | 2.85B | |
| 18.65x | 2.03x | 11.15x | 1.58% | 73.05B | |
| 15.72x | 1.09x | 8.37x | 2.37% | 36.16B | |
| 11.79x | 0.56x | 4.87x | 4.02% | 29.09B | |
| 12.3x | 0.51x | 3.69x | 4.77% | 27.23B | |
| 7.26x | 0.42x | 5.43x | 2.09% | 22.16B | |
| 15.6x | 2.64x | 9.36x | 3.88% | 19.78B | |
| 29.12x | 1.16x | 12.25x | 0.63% | 17.48B | |
| 20.4x | 0.83x | 10.11x | 3.48% | 16.79B | |
| 10.31x | 0.48x | 4.74x | 3.09% | 17.02B | |
| Average | 15.56x | 1.03x | 7.53x | 2.59% | 26.16B | |
| Weighted average by Cap. | 15.85x | 1.24x | 8.20x | 2.65% |
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
- A018880 Stock
- Valuation Hanon Systems
Select your edition
All financial news and data tailored to specific country editions
