Subscribe

Hankook Shell Oil Co.,Ltd. (002960.KS)

KRW503,000.00 +4,000.00 (+0.80%)
KR KSC Energy Oil & Gas Refining & Marketing
Address 250, Sinseon-ro 608-829
Busan, KR
CEO Gin-Won Kang
IPO 2000-01-04
ISIN KR7002960003

Explore sections of this company profile

Description

Hankook Shell Oil Co., Ltd., based in Busan, South Korea, specializes in the production, formulation, marketing, and distribution of a range of petroleum-based goods, including lubricating oils, greases, and related commodities across South Korea. The company also offers extensive technical support and various other services pertaining to its products. Founded in 1960, the firm was formerly identified as Keuk Dong Shell Oil Refinery Co., Ltd. It operates as an affiliate of the global entity, Royal Dutch Shell plc.

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
KRW503,000.00 +4,000.00 (+0.80%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3.8K
Beta
0.20
Float Shares
600.0K
Free Float %
46.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.86% +12.89% +7.31% +15.04% +17.41% +24.11% +41.04% +136.60% +90.86% +16.27% +2,072.00%
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
503,000.00
DCF (Unlevered) 1,152,738.86 +129.2%
DCF (Levered) 1,773,533.14 +252.6%

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) 100% Bullish
Rating 2025-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.97
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Oil & Gas Refining & Marketing: -1.3%
    +5.4% Q1'26: +1.4% (vs Q1'25)
  • EPS growth Oil & Gas Refining & Marketing: +42.8%
    +31.6% Q1'26: +14.1% (vs Q1'25)
  • FCF margin FCF growth · Oil & Gas Refining & Marketing: +92.2%
    +10.7% Q1'26: +6.5% (vs Q1'25)
  • EBIT margin Oil & Gas Refining & Marketing: +4.6%
    +15.3% Q1'26: +17.5% (vs Q1'25)
  • ROIC Oil & Gas Refining & Marketing: +5.9%
    +62.5% Q1'26: +165.7% (vs Q1'25)
  • Share dilution Oil & Gas Refining & Marketing: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Oil & Gas Refining & Marketing: 0.89×
    0.07× Q1'26: 0.07× (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 (0.24) × ERP
WACC = 99% × Ke + 1% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,212,915.42 Current price: 503,000.00
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
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
223.82B
est: 214.00B (+4.6%)
210.90B
est: 208.00B (+1.4%)
210.54B
est: 216.00B (-2.5%)
219.75B
est: 214.00B (+2.7%)
211.85B
est: 208.00B (+1.8%)
200.33B
est: 216.00B (-7.3%)
241.39B
est: 663.45B (-63.6%)
301.64B
est: 883.38B (-65.9%)
320.49B
est: 1.17T (-72.5%)
327.17B
est: 330.00B (-0.9%)
344.96B
est: 332.00B (+3.9%)
342.00B
342.00B – 342.00B
+3.0% YoY
304.38B
304.38B – 304.38B
-11.0% YoY
285.92B
285.92B – 285.92B
-6.1% YoY
EBITDA
40.25B
est: 34.50B (+16.6%)
36.32B
est: 33.54B (+8.3%)
31.36B
est: 34.83B (-9.9%)
32.68B
est: 34.50B (-5.3%)
30.18B
est: 33.54B (-10.0%)
35.17B
est: 34.83B (+1.0%)
43.07B
est: 106.97B (-59.7%)
39.45B
est: 142.43B (-72.3%)
50.51B
est: 188.13B (-73.2%)
53.59B
est: 54.54B (-1.7%)
56.52B
est: 54.88B (+3.0%)
56.53B
56.53B – 56.53B
+3.0% YoY
50.31B
50.31B – 50.31B
-11.0% YoY
47.26B
47.26B – 47.26B
-6.1% YoY
EBIT
39.08B
est: 31.82B (+22.8%)
35.08B
est: 30.93B (+13.4%)
30.04B
est: 32.12B (-6.5%)
31.00B
est: 31.82B (-2.6%)
27.36B
est: 30.93B (-11.5%)
33.22B
est: 32.12B (+3.4%)
39.26B
est: 98.64B (-60.2%)
36.35B
est: 131.35B (-72.3%)
48.10B
est: 173.49B (-72.3%)
50.88B
est: 52.96B (-3.9%)
52.78B
est: 53.28B (-0.9%)
54.88B
54.88B – 54.88B
+3.0% YoY
48.85B
48.85B – 48.85B
-11.0% YoY
45.88B
45.88B – 45.88B
-6.1% YoY
Net Income
31.21B
est: 30.76B (+1.5%)
27.24B
est: 31.09B (-12.4%)
24.24B
est: 29.94B (-19.0%)
24.96B
est: 30.76B (-18.9%)
21.03B
est: 31.09B (-32.4%)
21.01B
est: 29.94B (-29.8%)
29.05B
est: 1.99M (+1,460,228.4%)
26.72B
est: 2.64M (+1,012,454.2%)
37.38B
est: 3.42M (+1,093,175.6%)
36.65B
est: 38.48B (-4.7%)
48.23B
est: 39.49B (+22.1%)
39.70B
39.70B – 39.70B
+0.6% YoY
38.85B
38.85B – 38.85B
-2.1% YoY
39.54B
39.54B – 39.54B
+1.8% YoY
SGA
25.24B
est: 28.12B (-10.2%)
26.79B
est: 27.33B (-2.0%)
26.70B
est: 28.38B (-5.9%)
30.74B
est: 28.12B (+9.3%)
34.27B
est: 27.33B (+25.4%)
31.59B
est: 28.38B (+11.3%)
29.72B
est: 87.17B (-65.9%)
36.22B
est: 116.07B (-68.8%)
42.32B
est: 153.31B (-72.4%)
40.58B
est: 40.52B (+0.1%)
39.56B
est: 40.77B (-3.0%)
42.00B
42.00B – 42.00B
+3.0% YoY
37.38B
37.38B – 37.38B
-11.0% YoY
35.11B
35.11B – 35.11B
-6.1% YoY
EPS
24,010.00
est: 23,662.00 (+1.5%)
20,956.00
est: 23,915.00 (-12.4%)
18,649.00
est: 23,031.00 (-19.0%)
19,200.00
est: 23,662.00 (-18.9%)
16,174.00
est: 23,915.00 (-32.4%)
16,162.00
est: 23,031.00 (-29.8%)
22,343.00
est: 1.53 (+1,460,226.8%)
20,554.00
est: 2.03 (+1,012,412.3%)
28,753.00
est: 2.63 (+1,093,170.0%)
28,196.00
est: 29,598.00 (-4.7%)
37,098.00
est: 30,374.00 (+22.1%)
30,542.00
30,542.00 – 30,542.00
+0.6% YoY
29,888.00
29,888.00 – 29,888.00
-2.1% YoY
30,418.00
30,418.00 – 30,418.00
+1.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-20 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-05-19 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-05-18 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-05-15 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-14 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-05-13 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-05-12 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-05-11 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-05-08 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-05-07 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-05-06 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-05-04 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-04-30 A 4/5 5/5 5/5 5/5 3/5 3/5 1/5
2026-04-29 A 4/5 5/5 5/5 5/5 3/5 3/5 1/5
2026-04-28 A 4/5 5/5 5/5 5/5 3/5 3/5 1/5
2026-04-27 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-24 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-23 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-22 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-21 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-20 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-17 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-16 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-15 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
37.03B
OE per share TTM
28,480.86
Owner's Yield
5.09%
Maintenance CapEx ratio
7.64%
Maint CapEx / Avg PPE
9.6%

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
443.54M
Shares Outstanding
1.30M

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
Gin-Won Kang Chief Executive Officer and President male
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