HANWHA AEROSPACE CO., LTD.

012450 KRX Industrials Industrials
KOSPI
₩1,081,000.00
+1.31%
Delayed · cached 15 min

Fair value analysis

012450
HANWHA AEROSPACE CO., LTD.
Industrials›Industrials
₩1,081,000.00
Close used for this calculation
₩632,395.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability19/25
Returns7/25
Balance Sheet7/25
Efficiency8/25
Growth12/25
Average
Quality radar
41Prof.19/25Ret.7/25Eff.8/25B.Sht7/25Growth12/25

Consensus fair value

₩632,395.59
Above FV
▼ -41.5% against the close used
Model range ₩340,167.60 – ₩1,765,916.04
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩340,167.60Fair value₩632,395.59Bull₩1,765,916.04
FairClose
52-week traded range
52W low ₩810,000.0052W high ₩1,537,000.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

HANWHA AEROSPACE CO., LTD. closed at ₩1,081,000.00, 70.9% above the consensus fair value of ₩632,395.59 drawn from 9 valuation models.

Financial DNA score 41/100 — Average. P/E of 39.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩575,838.65
-46.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩340,167.60
-68.5%
√(22.5 × EPS × BVPS)
EPS=27307.98, BVPS=188327.53 · outside Graham range (P/E 39.6, P/B 5.7) — asset-light, treat as a rough floor
Graham Formula
₩1,765,916.04
+63.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩546,159.60
-49.5%
EPS × 20x (sector P/E)
EPS=27307.98, Sector P/E=20x
Peter Lynch (PEG)
₩819,239.40
-24.2%
EPS × Growth% (PEG = 1 is fair)
EPS=27307.98, g=30%
EV/EBITDA
₩535,906.20
-50.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.09T
Book Value (P/B)
₩400,666.81
-62.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=188327.53, ROE=14.5%, g=6%, r=10%
Reverse DCF
₩1,081,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.4% | Historical: 54.4%
Margin of Safety
₩605,265.35
-44.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=807020.47, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.