Hancom Inc
KOSDAQ:030520
Intrinsic Value
The intrinsic value of one Hancom Inc stock under the Base Case scenario is 23 510.07 KRW. Compared to the current market price of 22 150 KRW, Hancom Inc is Undervalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hancom Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Hancom Inc
Balance Sheet Decomposition
Hancom Inc
Current Assets | 301.5B |
Cash & Short-Term Investments | 156.9B |
Receivables | 49.6B |
Other Current Assets | 95B |
Non-Current Assets | 380.5B |
Long-Term Investments | 92.5B |
PP&E | 143.9B |
Intangibles | 101.5B |
Other Non-Current Assets | 42.6B |
Free Cash Flow Analysis
Hancom Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Hancom Inc
Revenue
|
304.8B
KRW
|
Cost of Revenue
|
-117.5B
KRW
|
Gross Profit
|
187.3B
KRW
|
Operating Expenses
|
-146.8B
KRW
|
Operating Income
|
40.4B
KRW
|
Other Expenses
|
-26.5B
KRW
|
Net Income
|
13.9B
KRW
|
Profitability Score
Profitability Due Diligence
Hancom Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Hancom Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hancom Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Score
Hancom Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hancom Inc
According to Wall Street analysts, the average 1-year price target for Hancom Inc is 33 660 KRW with a low forecast of 33 330 KRW and a high forecast of 34 650 KRW.
Dividends
Current shareholder yield for Hancom Inc is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Hancom Inc stock under the Base Case scenario is 23 510.07 KRW.
Compared to the current market price of 22 150 KRW, Hancom Inc is Undervalued by 6%.