HANA MICRON INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22,100 KRW | +0.91% |
|
-2.43% | -24.19% |
| 05-14 | HANA Micron Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 03-20 | HANA Micron Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 151,640 | 341,787 | 765,455 | 401,121 | 1,260,323 | 1,107,383 | - | - |
| Enterprise Value (EV) 2 | 151.6 | 341.8 | 1,039 | 976.8 | 2,125 | 1,960 | 1,757 | 1,720 |
| P/E ratio | -57 x | -18.7 x | 37.7 x | 19.5 x | -93.1 x | 13.6 x | 7.09 x | 7.3 x |
| Yield | - | - | - | - | 0.17% | 0.23% | 0.23% | 0.23% |
| Capitalization / Revenue | 0.3 x | 0.63 x | 1.14 x | 0.45 x | 1.3 x | 0.76 x | 0.55 x | 0.49 x |
| EV / Revenue | 0.3 x | 0.63 x | 1.55 x | 1.09 x | 2.2 x | 1.35 x | 0.87 x | 0.76 x |
| EV / EBITDA | - | - | 5.7 x | 5.01 x | 11.8 x | 6 x | 3.37 x | 4 x |
| EV / FCF | - | - | -37.4 x | -3.48 x | -12.5 x | 85.2 x | 9.33 x | - |
| FCF Yield | - | - | -2.67% | -28.7% | -8.01% | 1.17% | 10.7% | - |
| Price to Book | - | - | 3.54 x | 1.69 x | 4.53 x | 2.86 x | 2.05 x | 1.86 x |
| Nbr of stocks (in thousands) | 32,552 | 36,136 | 37,707 | 43,178 | 43,236 | 47,425 | - | - |
| Reference price 3 | 4,658 | 9,458 | 20,300 | 9,290 | 29,150 | 22,100 | 22,100 | 22,100 |
| Announcement Date | 25/03/20 | 22/03/21 | 10/03/22 | 15/03/23 | 13/03/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 498.2 | 539.5 | 669.5 | 894.4 | 968 | 1,452 | 2,018 | 2,255 |
| EBITDA 1 | - | - | 182.5 | 195 | 180.1 | 326.5 | 521.5 | 430 |
| EBIT 1 | - | - | 96.36 | 105.1 | 57.9 | 181.3 | 295.3 | 298 |
| Operating Margin | - | - | 14.39% | 11.75% | 5.98% | 12.48% | 14.63% | 13.22% |
| Earnings before Tax (EBT) 1 | - | - | 80.53 | 99.78 | 14.23 | 131 | 288.6 | 263 |
| Net income 1 | - | - | 16.43 | 17.09 | -13.51 | 77.77 | 149.6 | 145 |
| Net margin | - | - | 2.45% | 1.91% | -1.4% | 5.36% | 7.41% | 6.43% |
| EPS 2 | -81.67 | -505.8 | 539.0 | 476.0 | -313.0 | 1,621 | 3,115 | 3,027 |
| Free Cash Flow 3 | - | - | -27,800 | -280,320 | -170,285 | 23,000 | 188,300 | - |
| FCF margin | - | - | -4,152.23% | -31,341.82% | -17,591.9% | 1,583.86% | 9,328.71% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | 7,044.41% | 36,109.69% | - |
| FCF Conversion (Net income) | - | - | - | - | - | 29,575.65% | 125,868.98% | - |
| Dividend per Share 2 | - | - | - | - | 50.00 | 50.00 | 50.00 | 50.00 |
| Announcement Date | 25/03/20 | 22/03/21 | 10/03/22 | 15/03/23 | 13/03/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 195.8 | 215.7 | - | 219.8 | 216.7 | 249.2 | 239.4 | 241.4 | 269 | 345.2 | 386.4 | 424.4 | 429 | 465 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 24.9 | 33.86 | - | 25.5 | 9.734 | 18.47 | 15.84 | 6.811 | 10.83 | 36.85 | 51.5 | 63 | 63 | 71 |
| Operating Margin | 12.72% | 15.7% | - | 11.6% | 4.49% | 7.41% | 6.62% | 2.82% | 4.03% | 10.67% | 13.33% | 14.84% | 14.69% | 15.27% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | 0.1299 | -26.47 | -20.36 | 34 | 49 | 68 | 58 | 66 |
| Net income | -4.164 | 18.38 | 7.257 | 8.855 | -17.41 | - | 0.6705 | -26.11 | - | - | - | - | - | - |
| Net margin | -2.13% | 8.52% | - | 4.03% | -8.03% | - | 0.28% | -10.81% | - | - | - | - | - | - |
| EPS | - | - | 167.0 | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/03/22 | 16/05/22 | 16/08/22 | 14/11/22 | 15/03/23 | 14/08/23 | 14/11/23 | 13/03/24 | 14/05/24 | - | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 274 | 576 | 865 | 853 | 650 | 613 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.501 x | 2.952 x | 4.801 x | 2.612 x | 1.246 x | 1.426 x |
| Free Cash Flow 2 | - | - | -27,800 | -280,320 | -170,285 | 23,000 | 188,300 | - |
| ROE (net income / shareholders' equity) | - | - | 17.7% | 14.3% | -4.72% | 19.6% | 34% | 29.1% |
| ROA (Net income/ Total Assets) | - | - | 1.83% | 1.4% | -0.86% | 7.2% | 10.8% | - |
| Assets 1 | - | - | 897.8 | 1,222 | 1,567 | 1,080 | 1,385 | - |
| Book Value Per Share 3 | - | - | 5,735 | 5,511 | 6,441 | 7,736 | 10,801 | 11,896 |
| Cash Flow per Share 3 | - | - | 4,892 | 3,224 | 3,179 | 3,793 | 8,405 | 5,816 |
| Capex 1 | - | - | 177 | 420 | 308 | 225 | 140 | 80 |
| Capex / Sales | - | - | 26.42% | 46.97% | 31.77% | 15.49% | 6.94% | 3.55% |
| Announcement Date | 25/03/20 | 22/03/21 | 10/03/22 | 15/03/23 | 13/03/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
22,100
KRW
Average target price
36,000
KRW
Spread / Average Target
+62.90%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -24.19% | 759M | |
| +64.40% | 851B | |
| +55.31% | 737B | |
| +6.49% | 256B | |
| +57.64% | 248B | |
| +14.28% | 177B | |
| +116.59% | 167B | |
| +81.53% | 164B | |
| -37.71% | 132B | |
| +17.38% | 115B |
- Stock Market
- Equities
- A067310 Stock
- Financials HANA Micron Inc.
