HANA TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57,900 KRW | +1.22% |
|
-3.82% | -15.84% |
| Apr. 30 | Hana Technology Co., Ltd. announced that it has received KRW 60 billion in funding | CI |
| Apr. 26 | Hana Technology Co., Ltd. announced that it expects to receive KRW 60 billion in funding | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Capitalization 1 | 471,025 | 367,875 | 391,459 | 549,363 | 462,327 |
| Enterprise Value (EV) 2 | 471 | 356.3 | 461 | 549.4 | 535 |
| P/E ratio | - | -124 x | 260 x | -138 x | 53.9 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 5.35 x | 3.26 x | 3.44 x | 4.58 x | 3 x |
| EV / Revenue | 5.35 x | 3.15 x | 4.05 x | 4.58 x | 3.47 x |
| EV / EBITDA | - | -110 x | 33.8 x | -198 x | 10.8 x |
| EV / FCF | - | -14,310,677 x | -8,866,435 x | - | - |
| FCF Yield | - | -0% | -0% | - | - |
| Price to Book | - | 5.2 x | 5.41 x | - | 4.36 x |
| Nbr of stocks (in thousands) | 6,836 | 7,227 | 7,236 | 7,985 | 7,985 |
| Reference price 3 | 68,900 | 50,900 | 54,100 | 68,800 | 57,900 |
| Announcement Date | 3/2/21 | 2/28/22 | 3/2/23 | 2/28/24 | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net sales 1 | 88.04 | 113 | 113.9 | 119.9 | 154.1 |
| EBITDA 1 | - | -3.252 | 13.64 | -2.776 | 49.5 |
| EBIT 1 | -3.355 | -4.962 | 11.19 | -6.315 | 9.4 |
| Operating Margin | -3.81% | -4.39% | 9.83% | -5.26% | 6.1% |
| Earnings before Tax (EBT) 1 | - | -3.934 | -0.2778 | -8.179 | 9.2 |
| Net income 1 | - | -2.867 | 0.8836 | -3.809 | 8.7 |
| Net margin | - | -2.54% | 0.78% | -3.18% | 5.65% |
| EPS 2 | - | -411.0 | 208.0 | -500.0 | 1,074 |
| Free Cash Flow | - | -24,897 | -51,990 | - | - |
| FCF margin | - | -22,032.11% | -45,662.37% | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/2/21 | 2/28/22 | 3/2/23 | 2/28/24 | - |
1KRW in Billions2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 45.11 | 21.84 | 37.07 | 9.664 | 45.28 | 29.86 | 36.61 | 21.15 | 32.33 | 32.32 | 26.8 | 33.8 | 59.1 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | -0.7058 | -0.0501 | 2.725 | 1.105 | 7.411 | -1.986 | 0.9767 | -4.004 | - | -5.214 | -2.3 | 0.8 | 10.8 |
| Operating Margin | - | -1.56% | -0.23% | 7.35% | 11.44% | 16.37% | -6.65% | 2.67% | -18.93% | - | -16.13% | -8.58% | 2.37% | 18.27% |
| Earnings before Tax (EBT) 1 | - | - | -0.1431 | 1.297 | 2.608 | -3.999 | -1.427 | 3.192 | -2.959 | - | -5.003 | -2.3 | 0.8 | 10.6 |
| Net income 1 | 0.9558 | -1.412 | 0.8984 | 1.792 | 2.265 | -3.448 | 0.1301 | 3.111 | -1.334 | - | -2.43 | -2.2 | 0.7 | 10 |
| Net margin | - | -3.13% | 4.11% | 4.83% | 23.43% | -7.61% | 0.44% | 8.5% | -6.31% | - | -7.52% | -8.21% | 2.07% | 16.92% |
| EPS 2 | 138.0 | - | - | - | - | - | 18.00 | 420.0 | - | - | -304.0 | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/15/21 | 2/28/22 | 5/13/22 | 8/11/22 | 11/14/22 | 3/2/23 | 5/15/23 | 8/11/23 | 11/14/23 | 2/28/24 | 5/14/24 | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 69.5 | - | 72.7 |
| Net Cash position 1 | - | 11.6 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 5.096 x | - | 1.469 x |
| Free Cash Flow | - | -24,897 | -51,990 | - | - |
| ROE (net income / shareholders' equity) | - | -4.71% | 1.26% | -4.11% | 8.4% |
| ROA (Net income/ Total Assets) | - | -1.86% | 0.72% | - | 8.5% |
| Assets 1 | - | 154.3 | 123.5 | - | 102.4 |
| Book Value Per Share 2 | - | 9,793 | 9,997 | - | 13,280 |
| Cash Flow per Share | - | - | - | - | - |
| Capex | - | 1.66 | 60.2 | - | - |
| Capex / Sales | - | 1.47% | 52.87% | - | - |
| Announcement Date | 3/2/21 | 2/28/22 | 3/2/23 | 2/28/24 | - |
1KRW in Billions2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
57,900
KRW
Average target price
140,000
KRW
Spread / Average Target
+141.80%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -15.84% | 342M | |
| +5.30% | 13.03B | |
| +28.17% | 6.71B | |
| -0.87% | 2.99B | |
| -6.78% | 2.61B | |
| -14.62% | 1.57B | |
| -5.08% | 1.03B | |
| -40.53% | 780M | |
| -34.33% | 631M | |
| -0.95% | 644M |
- Stock Market
- Equities
- A299030 Stock
- Financials Hana Technology Co., Ltd.
