Stock A180640 HANJIN KAL
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hanjin Kal

Equities

A180640

KR7180640005

Airlines

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
57,700 KRW +0.52% Intraday chart for Hanjin Kal +3.59% -20.74%
Mar. 13 Hanjin Kal Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Hanjin Kal Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,774,362 2,399,961 4,205,769 4,116,059 2,515,414 4,843,585
Enterprise Value (EV) 1 1,749,857 2,713,687 5,374,800 5,341,614 3,125,336 5,159,091
P/E ratio -49.5 x -9.86 x -14.2 x 251 x 3.72 x 12.6 x
Yield 1.01% 0.64% - - 0.45% -
Capitalization / Revenue 1.36 x 1.99 x 10.3 x 10.4 x 12.6 x 17.6 x
EV / Revenue 1.34 x 2.25 x 13.1 x 13.5 x 15.6 x 18.7 x
EV / EBITDA 11.3 x 19.2 x -63.6 x -72.7 x 35.6 x 74 x
EV / FCF 70.4 x 26.6 x -6.74 x 6.83 x -31.9 x 426 x
FCF Yield 1.42% 3.76% -14.8% 14.6% -3.13% 0.23%
Price to Book 1.16 x 1.92 x 2.78 x 2.58 x 1.02 x 1.77 x
Nbr of stocks (in thousands) 59,701 59,701 66,793 67,269 67,266 66,853
Reference price 2 29,800 40,000 63,100 61,400 37,450 72,800
Announcement Date 3/19/19 3/19/20 3/18/21 3/15/22 3/14/23 3/13/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,304,893 1,203,498 408,827 395,278 200,336 275,727
EBITDA 1 154,326 140,996 -84,570 -73,449 87,749 69,678
EBIT 1 108,789 -3,879 -223,554 -195,350 14,526 41,233
Operating Margin 8.34% -0.32% -54.68% -49.42% 7.25% 14.95%
Earnings before Tax (EBT) 1 8,121 -263,521 -334,073 -145,579 438,304 448,320
Net income 1 -35,940 -244,395 -269,846 17,234 683,804 385,139
Net margin -2.75% -20.31% -66% 4.36% 341.33% 139.68%
EPS 2 -602.0 -4,057 -4,441 245.0 10,063 5,757
Free Cash Flow 1 24,873 102,058 -797,446 782,003 -97,959 12,097
FCF margin 1.91% 8.48% -195.06% 197.84% -48.9% 4.39%
FCF Conversion (EBITDA) 16.12% 72.38% - - - 17.36%
FCF Conversion (Net income) - - - 4,537.66% - 3.14%
Dividend per Share 2 300.0 255.0 - - 170.0 -
Announcement Date 3/19/19 3/19/20 3/18/21 3/15/22 3/14/23 3/13/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 313,726 1,169,032 1,225,555 609,922 315,506
Net Cash position 1 24,505 - - - - -
Leverage (Debt/EBITDA) - 2.225 x -13.82 x -16.69 x 6.951 x 4.528 x
Free Cash Flow 1 24,873 102,058 -797,446 782,003 -97,959 12,097
ROE (net income / shareholders' equity) -0.74% -16.6% -22.1% -2.05% 18.4% 14.3%
ROA (Net income/ Total Assets) 2.42% -0.09% -4.52% -3.37% 0.24% 0.67%
Assets 1 -1,486,914 279,627,969 5,970,049 -511,201 288,890,785 57,543,581
Book Value Per Share 2 25,722 20,884 22,668 23,786 36,755 41,041
Cash Flow per Share 2 1,642 2,365 1,868 1,804 2,259 658.0
Capex 1 8,895 12,276 10,986 7,338 11,339 4,733
Capex / Sales 0.68% 1.02% 2.69% 1.86% 5.66% 1.72%
Announcement Date 3/19/19 3/19/20 3/18/21 3/15/22 3/14/23 3/13/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Airlines

1st Jan change Capi.
HANJIN KAL Stock Hanjin Kal
-20.74% 2.79B
DELTA AIR LINES, INC. Stock Delta Air Lines, Inc.
+24.09% 32.01B
RYANAIR HOLDINGS PLC Stock Ryanair Holdings plc
+6.68% 24.77B
SINGAPORE AIRLINES LIMITED Stock Singapore Airlines Limited
-0.30% 19.86B
INTERGLOBE AVIATION LIMITED Stock InterGlobe Aviation Limited
+32.63% 18.21B
UNITED AIRLINES HOLDINGS, INC. Stock United Airlines Holdings, Inc.
+28.07% 17.37B
AIR CHINA LIMITED Stock Air China Limited
-16.19% 14.84B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI Stock Türk Hava Yollari Anonim Ortakligi
+38.67% 13.47B
CHINA SOUTHERN AIRLINES COMPANY LIMITED Stock China Southern Airlines Company Limited
-14.20% 12.32B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A. Stock International Consolidated Airlines Group, S.A.
+13.74% 10.8B
Other Airlines
  1. Stock Market
  2. Equities
  3. A180640 Stock
  4. Financials Hanjin Kal