Hanwha Solutions Corp
KRX:009830

Watchlist Manager
Hanwha Solutions Corp Logo
Hanwha Solutions Corp
KRX:009830
Watchlist
Price: 21 000 KRW 5.37% Market Closed
Market Cap: 3.7T KRW

Relative Value

The Relative Value of one Hanwha Solutions Corp stock under the Base Case scenario is 85 100.73 KRW. Compared to the current market price of 21 000 KRW, Hanwha Solutions Corp is Undervalued by 75%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
85 100.73 KRW
Undervaluation 75%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
89
Median 3Y
0.4
Median 5Y
0.6
Industry
1.4
Forward
0.3
vs History
vs Industry
20
Median 3Y
11.4
Median 5Y
8.3
Industry
19.9
Forward
57
vs History
69
vs Industry
61
Median 3Y
11.5
Median 5Y
8.1
Industry
12
vs History
vs Industry
53
Median 3Y
4.9
Median 5Y
-4.3
Industry
19.5
vs History
92
vs Industry
90
Median 3Y
0.7
Median 5Y
0.9
Industry
1.5
vs History
26
vs Industry
59
Median 3Y
1
Median 5Y
1
Industry
1.5
Forward
0.9
vs History
1
vs Industry
34
Median 3Y
5.2
Median 5Y
5.2
Industry
6.7
vs History
11
vs Industry
15
Median 3Y
9.2
Median 5Y
9
Industry
11.8
Forward
8.4
vs History
vs Industry
19
Median 3Y
12.5
Median 5Y
13.9
Industry
15.9
Forward
19.3
vs History
33
vs Industry
26
Median 3Y
20.9
Median 5Y
12.6
Industry
12.8
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-4.6
Industry
18.5
vs History
92
vs Industry
79
Median 3Y
0.6
Median 5Y
0.7
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Hanwha Solutions Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Hanwha Solutions Corp
KRX:009830
3.6T KRW 0.3 -2.5 31.2 -43.1
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 148.4 11.8 37.9
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
622.9T IDR 21.1 -544 -665.3 -665.3
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
36.3B USD 20.4 -525.4 -642.6 -642.6
US
Dow Inc
NYSE:DOW
19.8B USD 0.5 18 7 17.6
UK
LyondellBasell Industries NV
NYSE:LYB
18.8B USD 0.5 13.9 6.1 9.4
CN
Hengli Petrochemical Co Ltd
SSE:600346
108.8B CNY 0.5 17.2 19.3 19.3
KR
LG Chem Ltd
KRX:051910
18T KRW 0.3 -24.1 5.6 34.1
US
Westlake Corp
NYSE:WLK
11.3B USD 0.9 18.9 6.2 13.4
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
82.1B CNY 0.2 42.6 21.2 21.2
IN
Solar Industries India Ltd
NSE:SOLARINDS
961.7B INR 13.7 85.3 54.7 60.1
P/E Multiple
Earnings Growth PEG
KR
Hanwha Solutions Corp
KRX:009830
Average P/E: 49.2
Negative Multiple: -2.5
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
148.4
92%
1.6
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -544 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -525.4 N/A N/A
US
Dow Inc
NYSE:DOW
18
27%
0.7
UK
LyondellBasell Industries NV
NYSE:LYB
13.9
29%
0.5
CN
Hengli Petrochemical Co Ltd
SSE:600346
17.2
17%
1
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -24.1 N/A N/A
US
Westlake Corp
NYSE:WLK
18.9
28%
0.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
42.6
61%
0.7
IN
Solar Industries India Ltd
NSE:SOLARINDS
85.3
35%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Hanwha Solutions Corp
KRX:009830
Average EV/EBIT: 26.6
Negative Multiple: -43.1
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
37.9
39%
1
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -665.3 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -642.6 N/A N/A
US
Dow Inc
NYSE:DOW
17.6
28%
0.6
UK
LyondellBasell Industries NV
NYSE:LYB
9.4
12%
0.8
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.3
9%
2.1
KR
LG Chem Ltd
KRX:051910
34.1
109%
0.3
US
Westlake Corp
NYSE:WLK
13.4
22%
0.6
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.2
28%
0.8
IN
Solar Industries India Ltd
NSE:SOLARINDS
60.1
23%
2.6