Valuation Hanwha Aerospace Co., Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 13/03/2026			5-day change	1st Jan Change
1,488,000.00 ^KRW	+1.57%		+48.80%	+58.13%

03-10	Vitzro Nextech Wins High-Pressure Combustion Chamber Deal with Hanwha Aerospace for Next-Gen Rocket; Shares Jump 10%	MT
03-04	South Korean retail investors panic as world-beating stock gains vanish	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,442,372	2,427,332	3,721,909	6,295,892	14,844,828	76,555,797	76,555,797	-
Change	-	68.29%	53.33%	69.16%	135.79%	415.71%	0%	-
Enterprise Value (EV) ¹	2,456	2,680	4,034	8,567	21,468	84,164	81,690	82,895
Change	-	9.11%	50.54%	112.35%	150.59%	292.05%	-2.94%	1.48%
P/E ratio	11.9x	9.62x	18.9x	7.73x	6.99x	57.5x	34.3x	26.4x
PBR	0.56x	0.84x	1.3x	1.78x	3.3x	8.26x	6.24x	5.24x
PEG	-	0x	-0.9x	0x	0x	-1.3x	0.5x	0.9x
Capitalization / Revenue	0.27x	0.38x	0.57x	0.67x	1.32x	1.82x	2.52x	2.25x
EV / Revenue	0.46x	0.42x	0.62x	0.91x	1.91x	3.12x	2.69x	2.44x
EV / EBITDA	5.02x	4.32x	6.38x	8.32x	10.4x	20x	15.4x	13x
EV / EBIT	10.1x	7x	10.7x	12.2x	12.4x	24.1x	18.3x	15.3x
EV / FCF	10x	4.05x	3.04x	9.14x	26.3x	-242x	29.5x	26.2x
FCF Yield	9.99%	24.7%	32.8%	10.9%	3.8%	-0.41%	3.39%	3.81%
Dividend per Share ³	-	777.5	1,111	1,999	-	3,902	4,508	4,868
Rate of return	-	1.46%	1.36%	1.45%	-	0.26%	0.3%	0.33%
EPS ³	2,655	5,542	4,329	17,887	46,716	25,860	43,391	56,369
Distribution rate	-	14%	25.7%	11.2%	-	15.1%	10.4%	8.64%
Net sales ¹	5,321	6,415	6,540	9,366	11,246	26,608	30,420	33,988
EBITDA ¹	489.6	620.5	632.6	1,030	2,063	4,204	5,295	6,353
EBIT ¹	243.9	383	375.3	701.7	1,725	3,034	4,471	5,423
Net income ¹	121.4	252.6	156.9	998.4	2,295	1,388	2,201	2,865
Net Debt ¹	1,014	252.6	312.3	2,271	6,623	7,609	5,134	6,340
Reference price ³	31,656.83	53,316.76	81,752.37	138,290.36	326,500.00	1,488,000.00	1,488,000.00	1,488,000.00
Nbr of stocks (in thousands)	45,563	45,527	45,527	45,527	45,467	51,449	51,449	-
Announcement Date	26/02/21	25/02/22	24/02/23	07/02/24	10/02/25	09/02/26	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HANWHA AEROSPACE CO., LTD.	57.54x	3.12x	20.02x	0.26%	51.04B
GE AEROSPACE	36.89x	6.67x	27.85x	0.58%	313B
RTX CORPORATION	36.3x	3.23x	19.09x	1.42%	275B
ROLLS-ROYCE HOLDINGS PLC	32.57x	4.36x	20.21x	1.04%	134B
NORTHROP GRUMMAN CORPORATION	26.25x	2.59x	18.36x	1.33%	104B
GENERAL DYNAMICS CORPORATION	21.58x	1.81x	14.94x	1.81%	94.9B
BAE SYSTEMS PLC	33.11x	2.45x	17.66x	1.54%	90.81B
RHEINMETALL AG	44.17x	5.13x	22.18x	1.02%	84.53B
L3HARRIS TECHNOLOGIES, INC.	30.99x	3.21x	17.62x	1.39%	67.05B
LEONARDO S.P.A.	29.39x	1.77x	13.73x	1.04%	42.3B
Average	34.88x	3.43x	19.16x	1.14%	125.68B
Weighted average by Cap.	34.75x	4.06x	20.90x	1.11%