Subscribe

Hanwha Aerospace Co., Ltd. (012450.KS)

KRW953,000.00 -88,000.00 (-8.45%)
KR KSC Industrials Aerospace & Defense
Address 1204, Changwon-daero
Changwon-Si, KR
CEO Jae-il Son
IPO 2000-01-04
ISIN KR7012450003

Explore sections of this company profile

Description

Hanwha Aerospace Co., Ltd. is globally active in the design, production, and upkeep of engines for a broad spectrum of platforms, encompassing commercial and military aircraft, helicopters, and marine vessels. The company supplies critical components to original engine manufacturers (OEMs), including various fan parts such as inlet cases, outer guided vanes, and blades; compressor assemblies like blisks, blades, casings, structural elements, and integrally bladed rotors; along with combustor modules, cases, and structures; and low-pressure turbine modules and blades. Beyond manufacturing, it also provides repair, exchange, and commissioning services for these parts. Hanwha Aerospace further develops and delivers advanced aeronautical mechanical systems, including flight control, hydraulic, and fuel systems, for both fixed-wing and rotary-wing aircraft. For space launch vehicles, its expertise extends to thrust vector control, reaction control, and liquid propellant supply systems. Additionally, the firm offers maintenance services specifically for military aircraft. Established in 1977, its headquarters are situated in Changwon-si, 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
KRW953,000.00 -88,000.00 (-8.45%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
228.2K
Beta
0.73
Float Shares
32.23M
Free Float %
62.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.34% -6.07% -18.04% +13.48% +31.17% +32.56% +58.05% +1,126.59% +2,907.68% +2,592.26% +9,153.70%
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
953,000.00
DCF (Levered) 7,264,845.08 +662.3%
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 9 0
Buy 12 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.88
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Aerospace & Defense: +16.7%
    +136.7% Q1'26: +4.9% (vs Q1'25)
  • EPS growth Aerospace & Defense: +33.8%
    -38.1% Q1'26: +170.9% (vs Q1'25)
  • FCF margin Aerospace & Defense: +35.8%
    +11.9% Q1'26: +57.2% (vs Q1'25)
  • EBIT margin Aerospace & Defense: +10.0%
    +11.6% Q1'26: +11.1% (vs Q1'25)
  • ROIC Aerospace & Defense: +7.2%
    +14.0% Q1'26: +11.2% (vs Q1'25)
  • Share dilution Aerospace & Defense: +0.0%
    +3.4% Q1'26: +11.0% (vs Q1'25)
  • Debt / EBITDA Aerospace & Defense: 0.01×
    3.24× Q1'26: 5.02× (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 (0.89) × ERP
WACC = 84% × Ke + 16% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 953,000.00
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
18 Rev. Ana.
19 EPS Ana.
Dec 2027
20 Rev. Ana.
20 EPS Ana.
Dec 2028
10 Rev. Ana.
11 EPS Ana.
Revenue
2.61T
est: 2.60T (+0.6%)
3.52T
est: 3.46T (+1.7%)
4.22T
est: 4.23T (-0.4%)
4.45T
est: 4.44T (+0.4%)
5.26T
est: 5.41T (-2.6%)
5.32T
est: 5.32T (+0.0%)
5.54T
est: 6.37T (-13.0%)
7.06T
est: 6.53T (+8.2%)
7.89T
est: 8.79T (-10.2%)
11.24T
est: 10.22T (+10.0%)
26.70T
est: 26.89T (-0.7%)
30.38T
28.77T – 31.32T
+13.0% YoY
34.47T
31.04T – 36.83T
+13.5% YoY
37.56T
34.64T – 39.47T
+9.0% YoY
EBITDA
18.70B
est: 314.62B (-94.1%)
237.01B
est: 418.98B (-43.4%)
208.66B
est: 512.57B (-59.3%)
208.02B
est: 537.01B (-61.3%)
383.99B
est: 654.59B (-41.3%)
488.98B
est: 644.27B (-24.1%)
501.34B
est: 770.90B (-35.0%)
661.23B
est: 790.24B (-16.3%)
900.73B
est: 1.06T (-15.3%)
1.90T
est: 1.26T (+51.0%)
3.96T
est: 3.31T (+19.6%)
3.74T
3.54T – 3.86T
+13.0% YoY
4.25T
3.82T – 4.54T
+13.5% YoY
4.63T
4.27T – 4.86T
+9.0% YoY
EBIT
-59.56B
est: 219.06B (-127.2%)
150.71B
est: 291.73B (-48.3%)
82.94B
est: 356.89B (-76.8%)
53.18B
est: 373.90B (-85.8%)
165.22B
est: 455.77B (-63.7%)
243.34B
est: 448.59B (-45.8%)
275.85B
est: 536.75B (-48.6%)
400.80B
est: 550.22B (-27.2%)
594.00B
est: 740.77B (-19.8%)
1.60T
est: 898.82B (+77.9%)
3.09T
est: 2.37T (+30.6%)
2.67T
2.53T – 2.75T
+13.0% YoY
3.03T
2.73T – 3.24T
+13.5% YoY
3.30T
3.05T – 3.47T
+9.0% YoY
Net Income
5.74B
est: 3.96B (+44.7%)
345.22B
est: 281.78B (+22.5%)
-48.25B
est: -10.28B (-369.5%)
32.33B
est: 31.46B (+2.8%)
132.21B
est: 136.39B (-3.1%)
121.43B
est: 125.66B (-3.4%)
252.58B
est: 272.66B (-7.4%)
195.35B
est: 238.21B (-18.0%)
817.51B
est: 938.22B (-12.9%)
2.30T
est: 847.55B (+171.2%)
1.40T
est: 1.76T (-20.1%)
2.29T
1.54T – 3.00T
+30.3% YoY
2.91T
1.89T – 3.77T
+27.1% YoY
3.36T
3.02T – 3.58T
+15.2% YoY
SGA
337.52B
est: 128.93B (+161.8%)
360.66B
est: 171.70B (+110.1%)
472.15B
est: 210.05B (+124.8%)
534.81B
est: 220.06B (+143.0%)
599.15B
est: 268.25B (+123.4%)
584.75B
est: 264.02B (+121.5%)
551.77B
est: 315.91B (+74.7%)
826.05B
est: 323.84B (+155.1%)
665.22B
est: 435.98B (+52.6%)
1.11T
est: 877.62B (+26.0%)
804.54B
est: 2.31T (-65.2%)
2.61T
2.47T – 2.69T
+13.0% YoY
2.96T
2.67T – 3.16T
+13.5% YoY
3.23T
2.97T – 3.39T
+9.0% YoY
EPS
118.38
est: 80.55 (+47.0%)
7,122.65
est: 5,725.97 (+24.4%)
-1,002.96
est: -208.81 (-380.3%)
679.01
est: 639.26 (+6.2%)
2,803.67
est: 2,771.54 (+1.2%)
2,619.88
est: 2,553.53 (+2.6%)
5,468.89
est: 5,540.58 (-1.3%)
4,226.55
est: 4,840.54 (-12.7%)
17,650.00
est: 19,065.32 (-7.4%)
46,100.00
est: 16,436.91 (+180.5%)
28,530.00
est: 34,114.81 (-16.4%)
44,467.84
29,932.10 – 58,086.73
+30.3% YoY
56,527.84
36,739.69 – 73,205.79
+27.1% YoY
65,093.68
58,511.25 – 69,391.73
+15.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-11 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-08 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-07 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-06 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-04 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-30 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-29 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-28 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-27 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-24 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-23 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-22 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-21 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-20 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-17 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-16 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-15 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-14 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-13 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-10 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
9.26T
OE per share TTM
187,154.20
Owner's Yield
13.90%
Maintenance CapEx ratio
127.05%
Maint CapEx / Avg PPE
45.6%

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
505.79M
Shares Outstanding
51.45M

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
Ben Hudson Chief Executive Officer for Europe & UK male
Chae-Jun Lee Managing Director and Head of Law Department male
Heon Ko IR Team Member
Jae-il Son Chief Executive Officer & Internal Director male
Michael Coulter Chief Executive Officer of Global Defense male
Sang Yun Han Head of Investor Relations male
Young-Han Kim Chief of Finance Office & Senior MD 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