HANA FINANCIAL GROUP INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 58,100 KRW | +0.17% |
|
-1.02% | +33.87% |
| Apr. 26 | Transcript : Hana Financial Group Inc., Q1 2024 Earnings Call, Apr 26, 2024 | |
| Apr. 23 | KEB Hana Bank Files to Offer Sustainability Notes Due 2027, 2029 in Singapore | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 11,078,932 | 10,058,940 | 12,260,244 | 12,260,244 | 16,733,764 | - | - |
| Enterprise Value (EV) 1 | 11,078,932 | 10,058,940 | 12,260,244 | 12,260,244 | 16,733,764 | 16,733,764 | 16,733,764 |
| P/E ratio | 4.68 x | 3.89 x | 3.56 x | 3.56 x | 4.47 x | 4.14 x | 3.87 x |
| Yield | 5.69% | 5.36% | 7.37% | 7.97% | 6.25% | 6.82% | 7.34% |
| Capitalization / Revenue | 1.41 x | 1.26 x | 1.34 x | 1.15 x | 1.47 x | 1.43 x | 1.39 x |
| EV / Revenue | 1.41 x | 1.26 x | 1.34 x | 1.15 x | 1.47 x | 1.43 x | 1.39 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 0.38 x | 0.33 x | 0.36 x | 0.34 x | 0.42 x | 0.39 x | 0.36 x |
| Nbr of stocks (in thousands) | 300,242 | 291,563 | 291,563 | 291,563 | 288,017 | - | - |
| Reference price 2 | 36,900 | 34,500 | 42,050 | 42,050 | 58,100 | 58,100 | 58,100 |
| Announcement Date | 2/4/20 | 2/5/21 | 2/10/22 | 2/9/23 | - | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,871 | 7,974 | 9,179 | 10,675 | - | 11,356 | 11,689 | 12,028 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 3,275 | 3,836 | 4,631 | 4,791 | 4,737 | 6,809 | 7,003 | 7,265 |
| Operating Margin | 41.62% | 48.11% | 50.45% | 44.89% | - | 59.96% | 59.91% | 60.4% |
| Earnings before Tax (EBT) 1 | 3,425 | 3,729 | 4,905 | 5,045 | 4,724 | 5,115 | 5,470 | 5,759 |
| Net income 1 | 2,408 | 2,637 | 3,526 | 3,626 | 3,452 | 3,725 | 3,979 | 4,211 |
| Net margin | 30.6% | 33.07% | 38.41% | 33.97% | - | 32.8% | 34.04% | 35.01% |
| EPS 2 | 7,877 | 8,858 | 11,819 | 11,803 | - | 12,988 | 14,032 | 15,024 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2,100 | 1,850 | 3,100 | 3,350 | - | 3,629 | 3,961 | 4,265 |
| Announcement Date | 2/4/20 | 2/5/21 | 2/10/22 | 2/9/23 | 1/31/24 | - | - | - |
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 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,220 | 2,402 | 2,456 | 2,654 | 2,733 | 2,831 | 2,648 | 2,743 | 2,874 | - | 2,933 | 2,741 | 2,765 | 2,719 | 2,893 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,147 | 1,121 | 1,101 | 1,698 | 1,472 | 1,075 | 1,519 | 1,339 | 1,185 | 692.2 | 1,836 | 1,743 | 1,723 | 1,494 | - |
| Operating Margin | 51.69% | 46.66% | 44.82% | 63.98% | 53.88% | 37.98% | 57.37% | 48.82% | 41.24% | - | 62.58% | 63.58% | 62.3% | 54.94% | - |
| Earnings before Tax (EBT) 1 | 1,276 | 1,170 | 1,219 | 1,174 | 1,584 | 1,068 | 1,496 | 1,297 | 1,242 | 689.4 | 1,401 | 1,308 | 1,410 | 1,012 | - |
| Net income 1 | 928.7 | 844.5 | 902.2 | 825.2 | 1,122 | 776.3 | 1,102 | 918.7 | 957 | 473.7 | 1,034 | 926.6 | 1,007 | 734.5 | 1,016 |
| Net margin | 41.84% | 35.15% | 36.73% | 31.09% | 41.05% | 27.42% | 41.63% | 33.49% | 33.3% | - | 35.25% | 33.8% | 36.4% | 27.01% | 35.13% |
| EPS 2 | 3,117 | 2,816 | 3,014 | 2,740 | 3,742 | 2,306 | 3,682 | 3,077 | 3,208 | - | 3,473 | 3,038 | 3,281 | 2,562 | 3,766 |
| Dividend per Share 2 | - | 2,400 | - | 800.0 | - | 2,550 | 600.0 | 600.0 | 600.0 | - | 700.0 | 600.0 | 600.0 | 1,700 | 700.0 |
| Announcement Date | 10/22/21 | 2/10/22 | 4/22/22 | 8/16/22 | 10/25/22 | 2/9/23 | 4/27/23 | 7/27/23 | 10/27/23 | 1/31/24 | 4/26/24 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 8.77% | 8.86% | 10.7% | 10.1% | - | 9.45% | 9.46% | 9.47% |
| ROA (Net income/ Total Assets) | 0.59% | 0.61% | 0.73% | 0.66% | - | 0.6% | 0.61% | 0.63% |
| Assets 1 | 406,084 | 433,087 | 481,703 | 546,700 | - | 621,713 | 646,976 | 663,325 |
| Book Value Per Share 2 | 96,461 | 105,341 | 117,363 | 124,935 | - | 138,566 | 149,719 | 160,481 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 2/4/20 | 2/5/21 | 2/10/22 | 2/9/23 | 1/31/24 | - | - | - |
1KRW in Billions2KRW
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
A
Sell
Buy
Mean consensus
BUY
Number of Analysts
25
Last Close Price
58,100
KRW
Average target price
70,440
KRW
Spread / Average Target
+21.24%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +33.87% | 12.31B | |
| +12.73% | 551B | |
| +12.38% | 295B | |
| +12.83% | 249B | |
| +22.43% | 210B | |
| +12.69% | 170B | |
| +19.80% | 169B | |
| +12.13% | 165B | |
| +3.47% | 144B | |
| -11.88% | 139B |
- Stock Market
- Equities
- A086790 Stock
- Financials Hana Financial Group Inc.