HANWHA ENGINE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13,000 KRW | -1.37% |
|
+5.61% | +32.79% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 173,921 | 147,240 | 276,693 | 389,593 | 530,696 | 1,084,532 | 1,084,532 | - |
| Enterprise Value (EV) 1 | 173,921 | 147,454 | 276,693 | 389,738 | 530,696 | 700,204 | 1,084,644 | 1,084,844 |
| P/E ratio | - | -3.55 x | - | - | -11.5 x | 103 x | 19.8 x | 17.2 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.34 x | 0.22 x | 0.33 x | 0.65 x | - | 0.82 x | 1.03 x | 0.94 x |
| EV / Revenue | 0.34 x | 0.22 x | 0.33 x | 0.65 x | - | 0.82 x | 1.03 x | 0.94 x |
| EV / EBITDA | - | -26.3 x | - | - | - | 33.4 x | 12.3 x | 10.5 x |
| EV / FCF | - | -2.03 x | - | - | - | 37.4 x | 5.88 x | 30.4 x |
| FCF Yield | - | -49.4% | - | - | - | 2.67% | 17% | 3.29% |
| Price to Book | - | 0.78 x | 1.43 x | 1.7 x | - | 3.28 x | 2.98 x | 2.68 x |
| Nbr of stocks (in thousands) | 39,528 | 39,528 | 39,528 | 56,056 | 71,522 | 83,426 | 83,426 | - |
| Reference price 2 | 4,400 | 3,725 | 7,000 | 6,950 | 7,420 | 13,000 | 13,000 | 13,000 |
| Announcement Date | 19-03-07 | 20-02-07 | 21-02-08 | 22-02-08 | 23-03-15 | 24-02-06 | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 511.3 | 674.3 | 830 | 599 | - | 854.4 | 1,048 | 1,149 |
| EBITDA 1 | - | -5.604 | - | - | - | 32.48 | 88.2 | 103.7 |
| EBIT 1 | - | -21.84 | 20.02 | -39.78 | - | 8.7 | 71.8 | 88.38 |
| Operating Margin | - | -3.24% | 2.41% | -6.64% | - | 1.02% | 6.85% | 7.69% |
| Earnings before Tax (EBT) 1 | - | -45.75 | - | - | - | -0.9 | 68.8 | 80.2 |
| Net income 1 | - | -41.44 | - | - | -40.27 | -0.4 | 50.9 | 60.42 |
| Net margin | - | -6.15% | - | - | - | -0.05% | 4.85% | 5.26% |
| EPS 2 | - | -1,048 | - | - | -647.0 | 126.8 | 657.0 | 754.0 |
| Free Cash Flow 3 | - | -72,685 | - | - | - | 29,000 | 184,500 | 35,730 |
| FCF margin | - | -10,779.69% | - | - | - | 3,276.84% | 17,596.57% | 3,108.9% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 89,285.71% | 209,183.67% | 34,461.81% |
| FCF Conversion (Net income) | - | - | - | - | - | 345,238.1% | 362,475.44% | 59,132.79% |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 19-03-07 | 20-02-07 | 21-02-08 | 22-02-08 | 23-03-15 | 24-02-06 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 118.6 | 195.7 | 177.8 | 186.5 | 189 | 187.6 | 247.3 | 251.5 | 237 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -20.81 | -7.559 | -2.557 | -30.53 | 3.473 | 1.084 | 7.4 | 17 | 16 |
| Operating Margin | -17.55% | -3.86% | -1.44% | -16.37% | 1.84% | 0.58% | 2.99% | 6.76% | 6.75% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-11-12 | 22-02-08 | 22-05-13 | 22-08-12 | 23-08-11 | 23-11-14 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | 214 | - | 145 | - | - | 112 | 312 |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -38.23 x | - | - | - | - | 1.27 x | 3.012 x |
| Free Cash Flow 1 | - | -72,685 | - | - | - | 29,000 | 184,500 | 35,730 |
| ROE (net income / shareholders' equity) | - | -19.7% | 3.16% | -19.7% | - | 3.1% | 16.5% | 16.9% |
| ROA (Net income/ Total Assets) | - | -5.23% | - | -5.23% | - | 2.49% | 4.79% | 4.87% |
| Assets 2 | - | 792.8 | - | - | - | 337.8 | 1,063 | 1,241 |
| Book Value Per Share 3 | - | 4,769 | 4,911 | 4,096 | - | 3,965 | 4,359 | 4,847 |
| Cash Flow per Share 3 | - | -1,638 | 2,120 | -896.0 | - | 419.0 | 660.0 | 1,148 |
| Capex 2 | - | 7.94 | 2.86 | 9.15 | - | 14 | 11.7 | 21.4 |
| Capex / Sales | - | 1.18% | 0.34% | 1.53% | - | 1.58% | 1.11% | 1.86% |
| Announcement Date | 19-03-07 | 20-02-07 | 21-02-08 | 22-02-08 | 23-03-15 | 24-02-06 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
13,000
KRW
Average target price
13,020
KRW
Spread / Average Target
+0.15%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +32.79% | 801M | |
| +10.31% | 9.33B | |
| -17.98% | 1.08B | |
| +56.75% | 336M | |
| +22.36% | 296M | |
| +46.79% | 283M | |
| +48.84% | 132M | |
| +12.63% | 87.84M | |
| +6.18% | 85.02M |
- Stock Market
- Equities
- A082740 Stock
- Financials Hanwha Engine Co., Ltd.