Subscribe

Hanon Systems (018880.KS)

KRW3,400.00 -40.00 (-1.16%)
KR KSC Consumer Cyclical Auto - Parts
Address 95, Sinilseo-ro 34323
Daejeon, KR
CEO Soo-Il Lee
IPO 2000-01-04
ISIN KR7018880005

Explore sections of this company profile

Description

Hanon Systems provides automotive thermal management solutions in Korea. The company offers heating, ventilation, and air conditioning technologies, such as omnifarious HVAC designs, high-efficiency blower scrolls, visible (VR) LED photocatalyst, co2 sensor, and fragrance system; compressors, including fixed swash plate, rotary suction, variable swash plate, and electric; and fluid transport products includes refrigerant lines, coolant lines, transmission oil cooler lines, accumulators, receiver driers, and internal heat exchangers FT. In addition, the company provides ionizers; cooling module; and condenser. The company was formerly known as Halla Visteon Climate Control Corporation and changed its name to Hanon Systems in August 2015. Hanon Systems was founded in 1986 and is headquartered in Daejeon, South Korea. Hanon Systems is a subsidiary of Hankook Tire & Technology Co., Ltd.

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
KRW3,400.00 -40.00 (-1.16%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
25M
Beta
1.19
Float Shares
160.21M
Free Float %
23.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.33% +4.02% +29.40% +13.00% +19.57% +71.72% +44.41% -47.06% -68.40% -54.59% +414.29%
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
3,400.00
Ratings Trend (MoM) 28% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 3 0
Hold 10 -3
Sell 3 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.60
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
D+
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Auto - Parts: +7.8%
    +8.9% Q1'26: +5.0% (vs Q1'25)
  • EPS growth Auto - Parts: +18.0%
    +62.6% Q1'26: +283.5% (vs Q1'25)
  • FCF margin FCF growth · Auto - Parts: +53.1%
    -2.7% Q1'26: +1.4% (vs Q1'25)
  • EBIT margin Auto - Parts: +7.5%
    +2.5% Q1'26: +3.5% (vs Q1'25)
  • ROIC Auto - Parts: +6.4%
    +4.0% Q1'26: +3.6% (vs Q1'25)
  • Share dilution Auto - Parts: +0.0%
    +33.9% Q1'26: +53.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Auto - Parts: 0.27×
    3.81× Q1'26: 9.93× (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 (1.06) × ERP
WACC = 48% × Ke + 52% × Kd (6.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 113.36 Current price: 3,400.00
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
13 Rev. Ana.
12 EPS Ana.
Dec 2027
17 Rev. Ana.
13 EPS Ana.
Dec 2028
9 Rev. Ana.
9 EPS Ana.
Revenue
5.56T
est: 5.56T (-0.1%)
5.70T
est: 5.70T (+0.1%)
5.59T
est: 5.61T (-0.4%)
5.94T
est: 5.93T (+0.1%)
7.15T
est: 7.16T (0.0%)
6.87T
est: 6.79T (+1.2%)
7.35T
est: 7.30T (+0.7%)
8.63T
est: 8.54T (+1.0%)
9.56T
est: 9.48T (+0.8%)
10.00T
est: 10.00T (0.0%)
10.88T
est: 10.84T (+0.4%)
11.26T
11.07T – 11.73T
+3.9% YoY
11.77T
11.25T – 12.55T
+4.5% YoY
12.37T
12.00T – 13.04T
+5.1% YoY
EBITDA
533.43B
est: 525.12B (+1.6%)
622.71B
est: 537.86B (+15.8%)
669.95B
est: 529.40B (+26.5%)
701.35B
est: 559.98B (+25.2%)
859.33B
est: 675.29B (+27.3%)
694.23B
est: 640.88B (+8.3%)
943.12B
est: 688.99B (+36.9%)
760.29B
est: 806.40B (-5.7%)
916.08B
est: 894.84B (+2.4%)
586.26B
est: 927.73B (-36.8%)
1.01T
est: 1.01T (+0.7%)
1.04T
1.03T – 1.09T
+3.9% YoY
1.09T
1.04T – 1.16T
+4.5% YoY
1.15T
1.11T – 1.21T
+5.1% YoY
EBIT
359.16B
est: 158.39B (+126.8%)
436.52B
est: 162.24B (+169.1%)
441.29B
est: 159.68B (+176.4%)
404.05B
est: 168.91B (+139.2%)
478.60B
est: 203.69B (+135.0%)
226.41B
est: 193.31B (+17.1%)
434.87B
est: 207.82B (+109.3%)
202.75B
est: 243.23B (-16.6%)
317.78B
est: 269.91B (+17.7%)
-64.92B
est: 268.46B (-124.2%)
270.37B
est: 290.93B (-7.1%)
302.25B
297.25B – 314.83B
+3.9% YoY
315.94B
302.13B – 336.96B
+4.5% YoY
332.14B
322.05B – 350.18B
+5.1% YoY
Net Income
230.51B
est: 237.08B (-2.8%)
292.13B
est: 275.86B (+5.9%)
288.56B
est: 276.90B (+4.2%)
277.64B
est: 262.86B (+5.6%)
318.54B
est: 300.41B (+6.0%)
110.37B
est: 129.30B (-14.6%)
308.51B
est: 250.72B (+23.1%)
20.44B
est: 119.31B (-82.9%)
50.99B
est: 133.33B (-61.8%)
-363.26B
est: -24.39B (-1,389.2%)
-198.55B
est: 43.28B (-558.8%)
152.63B
119.92B – 195.14B
+252.7% YoY
189.10B
118.22B – 272.47B
+23.9% YoY
235.39B
226.09B – 252.01B
+24.5% YoY
SGA
149.83B
est: 140.34B (+6.8%)
184.05B
est: 143.74B (+28.0%)
169.21B
est: 141.48B (+19.6%)
155.64B
est: 149.66B (+4.0%)
173.07B
est: 180.47B (-4.1%)
180.93B
est: 171.28B (+5.6%)
175.66B
est: 184.13B (-4.6%)
210.48B
est: 215.51B (-2.3%)
234.37B
est: 239.15B (-2.0%)
269.75B
est: 246.18B (+9.6%)
253.69B
est: 266.79B (-4.9%)
277.17B
272.58B – 288.70B
+3.9% YoY
289.73B
277.06B – 309.00B
+4.5% YoY
304.58B
295.33B – 321.12B
+5.1% YoY
EPS
431.83
est: 441.63 (-2.2%)
547.00
est: 513.85 (+6.5%)
541.00
est: 515.80 (+4.9%)
520.12
est: 489.65 (+6.2%)
596.73
est: 559.58 (+6.6%)
206.80
est: 240.85 (-14.1%)
578.10
est: 467.03 (+23.8%)
38.30
est: 222.25 (-82.8%)
96.00
est: 248.36 (-61.3%)
-676.66
est: -33.94 (-1,893.5%)
-292.16
est: 60.22 (-585.1%)
212.39
166.87 – 271.54
+252.7% YoY
263.13
164.50 – 379.15
+23.9% YoY
327.56
314.61 – 350.68
+24.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-29 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-28 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-27 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-24 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-23 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-22 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-21 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-20 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-17 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-16 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-15 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5
2026-04-14 C 2/5 1/5 1/5 1/5 1/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
320.25B
OE per share TTM
523.78
Owner's Yield
5.70%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
32.5%

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
121.62M
Shares Outstanding
679.58M

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
Chungkwan Shin Head of IR male
Dongjin Kim Chief Human Resources Officer
Jeong Park Executive President of HMG & Asia Pacific Business Group and Executive Director male
Min-Jae Choi Vice President of Corporate Treasury & Finance
Sooil Lee Chief Executive Officer & Vice Chairman of the Board male
Sophia Kwon Head of Communications & Brand
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