Subscribe

HITEJINRO Co., Ltd. (000080.KS)

KRW14,770.00 -190.00 (-1.27%)
KR KSC Consumer Defensive Beverages - Wineries & Distilleries
Address Hite Jinro Building
Seoul, KR
CEO In-seop Jang
IPO 2000-01-04
ISIN KR7000080002

Explore sections of this company profile

Also trades on Korea Exchange · 000080.KS (KRW) Korea Exchange · 000087.KS (KRW)
Description

HITEJINRO Co., Ltd. is a prominent alcoholic beverage manufacturer operating out of South Korea. The company boasts a diverse product lineup, including popular drinks such as beer, soju, whisky, wine, and sake, among other offerings. Its global presence is significant, with products being exported to 50 countries worldwide. Established in 1924, the firm was previously known as Jinro Ltd before officially adopting the name HITEJINRO Co., Ltd. in September 2011. Its corporate headquarters are located in Seoul, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW14,770.00 -190.00 (-1.27%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
154.2K
Beta
0.28
Float Shares
68.65M
Free Float %
100.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.42% +1.93% -3.09% -6.20% -9.22% -7.18% -12.23% -26.98% -53.27% -34.21% +275.19%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
14,770.00
DCF (Unlevered) 49,578.33 +235.7%
DCF (Levered) 69,311.30 +369.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 78% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 6 -1
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.92
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Beverages - Wineries & Distilleries: -2.7%
    -3.9% Q1'26: -3.6% (vs Q1'25)
  • EPS growth Beverages - Wineries & Distilleries: -4.2%
    -56.7% Q1'26: -5.0% (vs Q1'25)
  • FCF margin FCF growth · Beverages - Wineries & Distilleries: +19.1%
    +2.4% Q1'26: +13.2% (vs Q1'25)
  • EBIT margin Beverages - Wineries & Distilleries: +16.0%
    +7.0% Q1'26: +9.6% (vs Q1'25)
  • ROIC Beverages - Wineries & Distilleries: +6.4%
    +5.6% Q1'26: +8.7% (vs Q1'25)
  • Share dilution Beverages - Wineries & Distilleries: +0.0%
    +0.0% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Beverages - Wineries & Distilleries: -0.29×
    3.29× Q1'26: 2.84× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.33) × ERP
WACC = 52% × Ke + 48% × Kd (4.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 49,578.33 Current price: 14,770.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
8 Rev. Ana.
7 EPS Ana.
Dec 2027
9 Rev. Ana.
9 EPS Ana.
Dec 2028
3 Rev. Ana.
4 EPS Ana.
Revenue
1.91T
est: 1.90T (+0.4%)
1.89T
est: 1.89T (-0.2%)
1.89T
est: 1.90T (-0.8%)
1.89T
est: 1.89T (-0.2%)
2.04T
est: 2.01T (+1.1%)
2.26T
est: 2.27T (-0.6%)
2.20T
est: 2.20T (0.0%)
2.50T
est: 2.49T (+0.2%)
2.52T
est: 2.52T (+0.1%)
2.60T
est: 2.60T (0.0%)
2.50T
est: 2.53T (-1.4%)
2.52T
2.47T – 2.56T
-0.7% YoY
2.57T
2.50T – 2.69T
+2.2% YoY
2.62T
2.56T – 2.71T
+1.9% YoY
EBITDA
245.98B
est: 241.57B (+1.8%)
221.15B
est: 240.77B (-8.1%)
198.89B
est: 242.21B (-17.9%)
206.63B
est: 240.30B (-14.0%)
194.70B
est: 256.03B (-24.0%)
329.84B
est: 288.58B (+14.3%)
319.21B
est: 280.16B (+13.9%)
315.68B
est: 317.02B (-0.4%)
268.78B
est: 320.08B (-16.0%)
330.44B
est: 329.17B (+0.4%)
319.77B
est: 320.68B (-0.3%)
318.54B
312.98B – 324.69B
-0.7% YoY
325.52B
316.68B – 340.46B
+2.2% YoY
331.81B
324.39B – 342.69B
+1.9% YoY
EBIT
126.05B
est: 121.57B (+3.7%)
102.44B
est: 121.17B (-15.5%)
79.24B
est: 121.89B (-35.0%)
81.66B
est: 120.93B (-32.5%)
46.72B
est: 128.85B (-63.7%)
169.91B
est: 145.22B (+17.0%)
174.11B
est: 140.99B (+23.5%)
160.00B
est: 159.54B (+0.3%)
118.99B
est: 161.08B (-26.1%)
181.39B
est: 171.48B (+5.8%)
174.12B
est: 167.05B (+4.2%)
165.94B
163.04B – 169.14B
-0.7% YoY
169.57B
164.97B – 177.36B
+2.2% YoY
172.85B
168.98B – 178.52B
+1.9% YoY
Net Income
53.27B
est: 49.58B (+7.4%)
38.38B
est: 39.81B (-3.6%)
12.68B
est: 25.05B (-49.4%)
22.25B
est: 28.52B (-22.0%)
-42.39B
est: -18.53B (-128.8%)
86.70B
est: 93.69B (-7.5%)
71.74B
est: 69.78B (+2.8%)
87.00B
est: 106.01B (-17.9%)
35.65B
est: 39.07B (-8.8%)
95.87B
est: 119.65B (-19.9%)
41.49B
est: 82.83B (-49.9%)
96.97B
77.32B – 110.65B
+17.1% YoY
103.47B
80.07B – 120.98B
+6.7% YoY
111.28B
108.04B – 116.02B
+7.5% YoY
SGA
461.56B
est: 455.75B (+1.3%)
468.97B
est: 454.24B (+3.2%)
455.33B
est: 456.95B (-0.4%)
443.16B
est: 453.34B (-2.2%)
509.68B
est: 483.03B (+5.5%)
496.26B
est: 544.43B (-8.8%)
492.22B
est: 528.55B (-6.9%)
559.31B
est: 598.08B (-6.5%)
705.22B
est: 603.85B (+16.8%)
656.20B
est: 639.35B (+2.6%)
624.48B
est: 622.86B (+0.3%)
618.70B
607.91B – 630.64B
-0.7% YoY
632.26B
615.08B – 661.28B
+2.2% YoY
644.48B
630.06B – 665.61B
+1.9% YoY
EPS
765.00
est: 712.65 (+7.3%)
551.00
est: 572.20 (-3.7%)
182.00
est: 360.08 (-49.5%)
319.00
est: 409.91 (-22.2%)
-610.67
est: -266.33 (-129.3%)
1,246.00
est: 1,346.70 (-7.5%)
1,031.00
est: 1,002.99 (+2.8%)
1,250.00
est: 1,523.85 (-18.0%)
512.67
est: 561.61 (-8.7%)
1,378.00
est: 1,719.26 (-19.8%)
596.71
est: 1,190.11 (-49.9%)
1,393.29
1,110.94 – 1,589.85
+17.1% YoY
1,486.71
1,150.52 – 1,738.36
+6.7% YoY
1,598.92
1,552.42 – 1,667.08
+7.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-18 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-05-15 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-05-14 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-05-13 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-05-12 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-05-11 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-05-08 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-05-07 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-05-06 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-05-04 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-04-30 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-04-29 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-04-28 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-04-27 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-24 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-23 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-22 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-21 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-20 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-17 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-16 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-15 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-14 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.35B
OE per share TTM
-19.62
Owner's Yield
-0.12%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
87.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
59.29M
Shares Outstanding
68.65M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Bong-Su Son President of Production & Director male
Hyeon-Sun Kang Managing Director of Information Development Team and Information Technology Team
In-seop Jang Chief Executive Officer male
Won-Bo Sim Vice-President of Accounting, Tax, Finance & IR Team
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits