
Hanwha AeroSpace Co Ltd
KRX:012450

Intrinsic Value
The intrinsic value of one
Hanwha AeroSpace Co Ltd
stock under the Base Case scenario is
868 165.9
KRW.
Compared to the current market price of 630 000 KRW,
Hanwha AeroSpace Co Ltd
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hanwha AeroSpace Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Hanwha AeroSpace Co Ltd
Balance Sheet Decomposition
Hanwha AeroSpace Co Ltd
Current Assets | 22.9T |
Cash & Short-Term Investments | 3.2T |
Receivables | 8.9T |
Other Current Assets | 10.8T |
Non-Current Assets | 20.5T |
Long-Term Investments | 2T |
PP&E | 8.7T |
Intangibles | 7.7T |
Other Non-Current Assets | 2T |
Free Cash Flow Analysis
Hanwha AeroSpace Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Hanwha AeroSpace Co Ltd
Revenue
|
11.2T
KRW
|
Cost of Revenue
|
-8.4T
KRW
|
Gross Profit
|
2.9T
KRW
|
Operating Expenses
|
-1.1T
KRW
|
Operating Income
|
1.7T
KRW
|
Other Expenses
|
576.9B
KRW
|
Net Income
|
2.3T
KRW
|
Profitability Score
Profitability Due Diligence
Hanwha AeroSpace Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Hanwha AeroSpace Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hanwha AeroSpace Co Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Hanwha AeroSpace Co Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hanwha AeroSpace Co Ltd
According to Wall Street analysts, the average 1-year price target for
Hanwha AeroSpace Co Ltd
is 670 012.5 KRW
with a low forecast of 429 250 KRW and a high forecast of 945 000 KRW.
Dividends
Current shareholder yield for Hanwha AeroSpace Co Ltd 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
Hanwha AeroSpace Co Ltd
stock under the Base Case scenario is
868 165.9
KRW.
Compared to the current market price of 630 000 KRW,
Hanwha AeroSpace Co Ltd
is
Undervalued by 27%.