|
End-of-day quote
Korea S.E.
2026-10-06
|
5-day change | 1st Jan Change | ||
| 126,500.00 KRW | -1.86% |
|
-3.95% | +17.25% |
| 09-16 | Hanwha, EDGE Group to Collaborate on UAE Air Defense | MT |
| 09-11 | US Commerce Department finalizes steep duties on solar imports from India, Indonesia, Laos | RE |
Company Valuation: Hanwha Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,175,347 | 1,769,898 | 1,916,341 | 1,885,219 | 5,682,512 | 6,237,085 | - | - |
| Change | - | -18.64% | 8.27% | -1.62% | 201.42% | 9.76% | - | - |
| Enterprise Value (EV) 1 | 9,861 | 1,770 | 16,094 | 37,337 | 51,167 | 59,479 | 57,259 | 44,945 |
| Change | - | -82.05% | 809.31% | 131.99% | 37.04% | 16.25% | -3.73% | -21.51% |
| P/E | 3.21x | 1.81x | 6.65x | 3.23x | 19.8x | 6.82x | 4.47x | 4.17x |
| PBR | 0.45x | - | 0.18x | 0.17x | 0.52x | 0.65x | 0.57x | 0.5x |
| PEG | - | 0x | -0.1x | 0x | -0.4x | 0x | 0.1x | 0.58x |
| Capitalization / Revenue | 0.04x | 0.03x | 0.04x | 0.03x | 0.08x | 0.07x | 0.07x | 0.06x |
| EV / Revenue | 0.19x | 0.03x | 0.3x | 0.67x | 0.68x | 0.64x | 0.61x | 0.45x |
| EV / EBITDA | 2.34x | 0.46x | 4.06x | 9.92x | 8.3x | 6.12x | 5.48x | 3.97x |
| EV / EBIT | 3.37x | 0.7x | 6.67x | 15.4x | 12.3x | 8.22x | 7.34x | 5.21x |
| EV / FCF | 1.67x | - | -47.5x | -27.5x | 19.4x | 14.4x | 7.16x | 4.88x |
| FCF Yield | 59.8% | - | -2.11% | -3.64% | 5.15% | 6.97% | 14% | 20.5% |
| Dividend per Share 3 | 991.6 | - | 991.6 | 991.6 | 1,454 | 1,459 | 1,437 | 1,500 |
| Rate of return | 2.39% | - | 2.91% | 2.79% | 1.35% | 1.15% | 1.14% | 1.19% |
| EPS 3 | 12,921 | 18,719 | 5,119 | 11,016 | 5,446 | 18,536 | 28,297 | 30,336 |
| Distribution rate | 7.67% | - | 19.4% | 9% | 26.7% | 7.87% | 5.08% | 4.94% |
| Net sales 1 | 52,836 | 62,278 | 53,135 | 55,642 | 74,747 | 93,355 | 93,477 | 99,134 |
| EBITDA 1 | 4,208 | 3,873 | 3,966 | 3,765 | 6,168 | 9,711 | 10,453 | 11,310 |
| EBIT 1 | 2,928 | 2,516 | 2,412 | 2,419 | 4,156 | 7,235 | 7,797 | 8,619 |
| Net income 1 | 901.1 | 1,312 | 380.5 | 50.64 | 363.8 | 1,205 | 1,565 | 1,695 |
| Net Debt 1 | 7,685 | - | 14,178 | 35,451 | 45,484 | 53,242 | 51,022 | 38,708 |
| Reference price 3 | 41,514.99 | 33,912.72 | 34,044.94 | 35,565.39 | 107,886.09 | 126,500.00 | 126,500.00 | 126,500.00 |
| Nbr of stocks (in thousands) | 52,432 | 52,206 | 56,318 | 52,952 | 52,671 | 49,305 | - | - |
| Announcement Date | 2/28/22 | 2/28/23 | 2/7/24 | 2/11/25 | 2/9/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.06x | 0.61x | 5.85x | 1.16% | 4.73B | |
| 4.17x | 1.43x | - | 4.12% | 140B | |
| 6.36x | 4.83x | - | 5.41% | 134B | |
| 10.22x | 0.89x | - | 5.96% | 95.59B | |
| 11.6x | - | - | 3.09% | 90.53B | |
| 14.9x | - | - | 3.16% | 71.4B | |
| 13.23x | 1.01x | 1.03x | 4.39% | 71.08B | |
| 13.87x | - | - | 3.69% | 67.06B | |
| 12.53x | - | - | 2.42% | 61.57B | |
| 17x | - | - | 3% | 56.28B | |
| Average | 11.09x | 1.75x | 3.44x | 3.64% | 79.22B | |
| Weighted average by Cap. | 10.30x | 2.26x | 1.33x | 4.11% |
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
- A000880 Stock
- Valuation Hanwha Corporation
Select your edition
All financial news and data tailored to specific country editions
