Hanwha AeroSpace Co Ltd
KRX:012450

Watchlist Manager
Hanwha AeroSpace Co Ltd Logo
Hanwha AeroSpace Co Ltd
KRX:012450
Watchlist
Price: 702 000 KRW 0.72% Market Closed
Market Cap: 32T KRW
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Hanwha AeroSpace Co Ltd stock under the Base Case scenario is 844 177.77 KRW. Compared to the current market price of 702 000 KRW, Hanwha AeroSpace Co Ltd is Undervalued by 17%.

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
844 177.77 KRW
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.8
P/S
P/S
Price to Sales
2.8
vs History
1
vs Industry
53
Median 3Y
0.7
Median 5Y
0.5
Industry
3.6
Forward
1.6
More Details
13.8
P/E
P/E
Price to Earnings
13.8
vs History
38
vs Industry
21
Median 3Y
13.1
Median 5Y
11.6
Industry
31.8
Forward
21
More Details
22.9
P/OCF
P/OCF
Price to OCF
22.9
vs History
6
vs Industry
49
Median 3Y
4.5
Median 5Y
4.3
Industry
20.3
More Details
19.6
P/FCFE
P/FCFE
Price to FCFE
19.6
vs History
6
vs Industry
18
Median 3Y
5.9
Median 5Y
5.1
Industry
28.7
More Details
6.4
P/B
P/B
Price to Book Value
6.4
vs History
1
vs Industry
11
Median 3Y
1.8
Median 5Y
1.1
Industry
3.4
More Details
3.4
EV/S
EV/S
Enterprise Value to Sales
3.4
vs History
1
vs Industry
50
Median 3Y
0.8
Median 5Y
0.6
Industry
3.5
Forward
2
More Details
13.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
13.4
vs History
1
vs Industry
47
Median 3Y
3.4
Median 5Y
2.6
Industry
12
More Details
18.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
18.6
vs History
1
vs Industry
31
Median 3Y
7.2
Median 5Y
6.2
Industry
20.6
Forward
13.2
More Details
22.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
22.1
vs History
4
vs Industry
32
Median 3Y
12.1
Median 5Y
11
Industry
27.1
Forward
15.5
More Details
27.5
EV/OCF
EV/OCF
Enterprise Value to OCF
27.5
vs History
6
vs Industry
47
Median 3Y
5.3
Median 5Y
5
Industry
22.1
More Details
60
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
60
vs History
6
vs Industry
34
Median 3Y
6.7
Median 5Y
6.7
Industry
28.6
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
4
vs Industry
58
Median 3Y
0.5
Median 5Y
0.4
Industry
2.5
More Details

Multiples Across Competitors

Competitors Multiples
Hanwha AeroSpace Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Hanwha AeroSpace Co Ltd
KRX:012450
31.9T KRW 2.8 13.8 18.6 22.1
US
RTX Corp
LSE:0R2N
163.7B USD 2 34.3 18.9 32.6
US
Raytheon Technologies Corp
NYSE:RTX
156.5B USD 1.9 32.8 18.2 31.4
NL
Airbus SE
PAR:AIR
115.8B EUR 1.7 27.4 14.2 22.3
US
Boeing Co
NYSE:BA
102.3B USD 1.5 -8.6 -14.3 -11.9
US
Lockheed Martin Corp
NYSE:LMT
102B USD 1.4 19.1 13.8 16.8
FR
Safran SA
PAR:SAF
91B EUR 3.3 -136.4 16.7 22.5
UK
Rolls-Royce Holdings PLC
LSE:RR
56B GBP 3 22.2 16.9 23.3
US
Northrop Grumman Corp
NYSE:NOC
70.4B USD 1.7 16.9 14.1 18.5
US
TransDigm Group Inc
NYSE:TDG
69.4B USD 8.5 42.2 22 23.9
US
General Dynamics Corp
NYSE:GD
67.6B USD 1.4 17.9 13 15.3
P/E Multiple
Earnings Growth PEG
KR
Hanwha AeroSpace Co Ltd
KRX:012450
Average P/E: 25.2
13.8
-3%
N/A
US
RTX Corp
LSE:0R2N
34.3
28%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
32.8
29%
1.1
NL
Airbus SE
PAR:AIR
27.4
22%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -8.6 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
19.1
12%
1.6
FR
Safran SA
PAR:SAF
Negative Multiple: -136.4 N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
22.2
2%
11.1
US
Northrop Grumman Corp
NYSE:NOC
16.9
3%
5.6
US
TransDigm Group Inc
NYSE:TDG
42.2
24%
1.8
US
General Dynamics Corp
NYSE:GD
17.9
10%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Hanwha AeroSpace Co Ltd
KRX:012450
Average EV/EBITDA: 16.6
18.6
30%
0.6
US
RTX Corp
LSE:0R2N
18.9
17%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
18.2
17%
1.1
NL
Airbus SE
PAR:AIR
14.2
20%
0.7
US
Boeing Co
NYSE:BA
Negative Multiple: -14.3 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
13.8
10%
1.4
FR
Safran SA
PAR:SAF
16.7
13%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
16.9
12%
1.4
US
Northrop Grumman Corp
NYSE:NOC
14.1
5%
2.8
US
TransDigm Group Inc
NYSE:TDG
22
13%
1.7
US
General Dynamics Corp
NYSE:GD
13
8%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Hanwha AeroSpace Co Ltd
KRX:012450
Average EV/EBIT: 22.9
22.1
30%
0.7
US
RTX Corp
LSE:0R2N
32.6
27%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
31.4
27%
1.2
NL
Airbus SE
PAR:AIR
22.3
28%
0.8
US
Boeing Co
NYSE:BA
Negative Multiple: -11.9 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
16.8
12%
1.4
FR
Safran SA
PAR:SAF
22.5
17%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
23.3
15%
1.6
US
Northrop Grumman Corp
NYSE:NOC
18.5
5%
3.7
US
TransDigm Group Inc
NYSE:TDG
23.9
12%
2
US
General Dynamics Corp
NYSE:GD
15.3
9%
1.7

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 244,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.