Hana Materials Inc
KOSDAQ:166090
Intrinsic Value
The intrinsic value of one Hana Materials Inc stock under the Base Case scenario is 34 440.3 KRW. Compared to the current market price of 34 000 KRW, Hana Materials Inc is Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hana Materials Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Hana Materials Inc
Balance Sheet Decomposition
Hana Materials Inc
Current Assets | 137.3B |
Cash & Short-Term Investments | 42B |
Receivables | 29.2B |
Other Current Assets | 66.1B |
Non-Current Assets | 436.6B |
Long-Term Investments | 77.1B |
PP&E | 350.3B |
Intangibles | 6.5B |
Other Non-Current Assets | 2.6B |
Free Cash Flow Analysis
Hana Materials Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Hana Materials Inc
Revenue
|
251.6B
KRW
|
Cost of Revenue
|
-177.2B
KRW
|
Gross Profit
|
74.4B
KRW
|
Operating Expenses
|
-31B
KRW
|
Operating Income
|
43.4B
KRW
|
Other Expenses
|
-11.7B
KRW
|
Net Income
|
31.8B
KRW
|
Profitability Score
Profitability Due Diligence
Hana Materials Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Hana Materials Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hana Materials Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Hana Materials Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hana Materials Inc
According to Wall Street analysts, the average 1-year price target for Hana Materials Inc is 48 522.86 KRW with a low forecast of 33 330 KRW and a high forecast of 69 300 KRW.
Dividends
Current shareholder yield for Hana Materials 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 Hana Materials Inc stock under the Base Case scenario is 34 440.3 KRW.
Compared to the current market price of 34 000 KRW, Hana Materials Inc is Undervalued by 1%.