Financials Hana Financial Group Inc.

Equities

A086790

KR7086790003

Banks

End-of-day quote Korea S.E. 23:00:00 13/06/2024 BST 5-day change 1st Jan Change
58,600 KRW -1.68% Intraday chart for Hana Financial Group Inc. -2.98% +35.02%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,078,932 10,058,940 12,260,244 12,260,244 12,499,920 16,628,723 - -
Enterprise Value (EV) 1 11,078,932 10,058,940 12,260,244 12,260,244 12,499,920 16,628,723 16,628,723 16,628,723
P/E ratio 4.68 x 3.89 x 3.56 x 3.56 x 3.81 x 4.51 x 4.18 x 3.95 x
Yield 5.69% 5.36% 7.37% 7.97% 7.83% 6.19% 6.75% 7.28%
Capitalization / Revenue 1.41 x 1.26 x 1.34 x 1.15 x 1.15 x 1.46 x 1.42 x 1.39 x
EV / Revenue 1.41 x 1.26 x 1.34 x 1.15 x 1.15 x 1.46 x 1.42 x 1.39 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.38 x 0.33 x 0.36 x 0.34 x 0.32 x 0.42 x 0.39 x 0.37 x
Nbr of stocks (in thousands) 300,242 291,563 291,563 291,563 288,017 283,767 - -
Reference price 2 36,900 34,500 42,050 42,050 43,400 58,600 58,600 58,600
Announcement Date 04/02/20 05/02/21 10/02/22 09/02/23 31/01/24 - - -
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,871 7,974 9,179 10,675 10,857 11,359 11,669 12,005
EBITDA - - - - - - - -
EBIT 1 3,275 3,836 4,631 4,791 4,737 6,751 6,965 7,218
Operating Margin 41.62% 48.11% 50.45% 44.89% 43.63% 59.43% 59.69% 60.12%
Earnings before Tax (EBT) 1 3,425 3,729 4,905 5,045 4,724 5,110 5,452 5,739
Net income 1 2,408 2,637 3,526 3,626 3,452 3,716 3,960 4,189
Net margin 30.6% 33.07% 38.41% 33.97% 31.79% 32.71% 33.93% 34.89%
EPS 2 7,877 8,858 11,819 11,803 11,380 12,990 14,007 14,821
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 2,100 1,850 3,100 3,350 3,400 3,629 3,954 4,265
Announcement Date 04/02/20 05/02/21 10/02/22 09/02/23 31/01/24 - - -
1KRW in Billions2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 2,402 2,456 2,654 2,733 2,831 2,648 2,743 2,874 2,592 2,933 2,741 2,765 2,719 2,893 2,803
EBITDA - - - - - - - - - - - - - - -
EBIT 1 1,121 1,101 1,698 1,472 1,075 1,519 1,339 1,185 692.2 1,836 1,743 1,723 1,494 - -
Operating Margin 46.66% 44.82% 63.98% 53.88% 37.98% 57.37% 48.82% 41.24% 26.71% 62.58% 63.58% 62.3% 54.94% - -
Earnings before Tax (EBT) 1 1,170 1,219 1,174 1,584 1,068 1,496 1,297 1,242 689.4 1,401 1,308 1,410 1,012 - -
Net income 1 844.5 902.2 825.2 1,122 776.3 1,102 918.7 957 473.7 1,034 926.6 1,007 734.5 1,016 -
Net margin 35.15% 36.73% 31.09% 41.05% 27.42% 41.63% 33.49% 33.3% 18.28% 35.25% 33.8% 36.4% 27.01% 35.13% -
EPS 2 2,816 3,014 2,740 3,742 2,306 3,682 3,077 3,208 1,412 3,473 3,038 3,281 2,562 3,766 3,347
Dividend per Share 2 2,400 - 800.0 - 2,550 600.0 600.0 600.0 1,600 600.0 600.0 600.0 1,700 700.0 700.0
Announcement Date 10/02/22 22/04/22 16/08/22 25/10/22 09/02/23 27/04/23 27/07/23 27/10/23 31/01/24 26/04/24 - - - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 8.77% 8.86% 10.7% 10.1% 9.01% 9.45% 9.45% 9.47%
ROA (Net income/ Total Assets) 0.59% 0.61% 0.73% 0.66% 0.59% 0.6% 0.61% 0.63%
Assets 1 406,084 433,087 481,703 546,700 585,317 620,176 643,921 659,846
Book Value Per Share 2 96,461 105,341 117,363 124,935 136,601 138,210 149,419 159,304
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 04/02/20 05/02/21 10/02/22 09/02/23 31/01/24 - - -
1KRW in Billions2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
A
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
25
Last Close Price
58,600 KRW
Average target price
70,680 KRW
Spread / Average Target
+20.61%
Consensus
  1. Stock Market
  2. Equities
  3. A086790 Stock
  4. Financials Hana Financial Group Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW