Valuation Hana Financial Group Inc.

Equities

End-of-day quote Korea S.E. Other stock markets 09/09/2024			5-day change	1st Jan Change
61,200.00 ^KRW	-2.70%		-3.47%	+41.01%

09-03	SK Telecom Co., Ltd. and Hana Financial Group Inc. acquired 35% stake in BitGo Korea.	CI
08-16	Hana Card Partners with Visa to Launch New Travel-Specific Card	MT

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	17,313,534	-	-
Change	-	-9.21%	21.88%	0%	1.95%	38.51%	-	-
Enterprise Value (EV)	11,078,932	10,058,940	12,260,244	12,260,244	12,499,920	17,313,534	17,313,534	17,313,534
Change	-	-9.21%	21.88%	0%	1.95%	38.51%	0%	0%
P/E ratio	4.68x	3.89x	3.56x	3.56x	3.81x	4.72x	4.38x	4.13x
PBR	0.38x	0.33x	0.36x	0.34x	0.32x	0.44x	0.41x	0.38x
PEG	-	0.3x	0.1x	-26.3x	-1.06x	0.3x	0.56x	0.71x
Capitalization / Revenue	1.41x	1.26x	1.34x	1.15x	1.15x	1.55x	1.51x	1.48x
EV / Revenue	0x	0x	0x	0x	0x	1.55x	1.51x	1.48x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	2.59x	2.54x	2.47x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2,100	1,850	3,100	3,350	3,400	3,561	3,871	4,201
Rate of return	5.69%	5.36%	7.37%	7.97%	7.83%	5.82%	6.33%	6.86%
EPS ²	7,877	8,858	11,819	11,803	11,380	12,979	13,986	14,803
Distribution rate	26.7%	20.9%	26.2%	28.4%	29.9%	27.4%	27.7%	28.4%
Net sales ¹	7,871	7,974	9,179	10,675	10,857	11,156	11,449	11,735
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,275	3,836	4,631	4,791	4,737	6,672	6,819	7,013
Net income ¹	2,408	2,637	3,526	3,626	3,452	3,733	3,961	4,124
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	36,900.00	34,500.00	42,050.00	42,050.00	43,400.00	61,200.00	61,200.00	61,200.00
Nbr of stocks (in thousands)	300,242	291,563	291,563	291,563	288,017	282,901	-	-
Announcement Date	04/02/20	05/02/21	10/02/22	09/02/23	31/01/24	-	-	-

¹KRW in Billions²KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
HANA FINANCIAL GROUP INC.	4.72x	-	-	+5.82%	12.89B
JPMORGAN CHASE & CO.	12.13x	-	-	+2.22%	617B
BANK OF AMERICA CORPORATION	12.1x	-	-	+2.53%	306B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	3.86x	-	-	+8.00%	259B
WELLS FARGO & COMPANY	10.76x	-	-	+2.75%	186B
BANK OF CHINA LIMITED	4.14x	-	-	+7.73%	174B
CHINA CONSTRUCTION BANK CORPORATION	3.76x	-	-	+8.12%	174B
ROYAL BANK OF CANADA	15.1x	-	-	+3.36%	174B
COMMONWEALTH BANK OF AUSTRALIA	24.7x	-	-	+3.30%	159B
HSBC HOLDINGS PLC	6.86x	-	-	+9.75%	156B
Average	9.81x	-	-	+5.36%	221.86B
Weighted average by Cap.	10.48x	-	-	+4.60%