Subscribe

Hansae Co., Ltd. (105630.KS)

KRW9,100.00 -20.00 (-0.22%)
KR KSC Consumer Cyclical Apparel - Manufacturers
Address Jeongwoo Building
Seoul, KR
CEO Kyung Kim
Website hansae.com
IPO 2009-03-20
ISIN KR7105630008

Explore sections of this company profile

Description

Hansae Co., Ltd. is a global textile firm that specializes in the production and distribution of finished apparel. The company operates manufacturing facilities in several countries, including Vietnam, Indonesia, Nicaragua, Guatemala, Myanmar, and Haiti. Its garments are exported to various international markets, notably the United States. Established in 1982, Hansae's corporate headquarters are situated 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
KRW9,100.00 -20.00 (-0.22%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
80.8K
Beta
0.31
Float Shares
12.84M
Free Float %
32.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.62% -9.44% -16.90% -24.18% -24.06% -25.92% -5.28% -41.94% -61.78% -77.20% +222.99%
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
9,100.00
DCF (Unlevered) 21,642.88 +137.8%
DCF (Levered) 623.25 -93.2%

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) 88% Bullish
Rating 2026-05 Change
Strong Buy 4 0
Buy 3 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.30
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
2 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Manufacturers: +3.9%
    +8.0% Q1'26: 0.0% (vs Q1'25)
  • EPS growth Apparel - Manufacturers: +10.5%
    -3.7% Q1'26: -139.7% (vs Q1'25)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    -0.4% Q1'26: -7.8% (vs Q1'25)
  • EBIT margin Apparel - Manufacturers: +8.0%
    +4.3% Q1'26: +2.2% (vs Q1'25)
  • ROIC Apparel - Manufacturers: +6.0%
    +5.7% Q1'26: +3.9% (vs Q1'25)
  • Share dilution Apparel - Manufacturers: +0.0%
    +1.6% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    4.74× Q1'26: 6.97× (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 (0.46) × ERP
WACC = 39% × Ke + 61% × Kd (5.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 21,643.85 Current price: 9,100.00
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
4 Rev. Ana.
3 EPS Ana.
Dec 2027
9 Rev. Ana.
9 EPS Ana.
Dec 2028
3 Rev. Ana.
4 EPS Ana.
Revenue
1.59T
est: 1.59T (-0.1%)
1.55T
est: 1.55T (-0.5%)
1.71T
est: 1.72T (-0.2%)
1.71T
est: 1.71T (-0.1%)
1.92T
est: 1.92T (-0.1%)
1.70T
est: 1.91T (-11.3%)
1.67T
est: 1.67T (-0.1%)
2.20T
est: 2.22T (-0.8%)
1.71T
est: 1.71T (-0.1%)
1.80T
est: 1.80T (+0.0%)
1.94T
est: 1.93T (+0.7%)
2.03T
2.02T – 2.05T
+5.5% YoY
2.12T
2.02T – 2.21T
+4.0% YoY
2.21T
2.15T – 2.27T
+4.4% YoY
EBITDA
159.40B
est: 135.58B (+17.6%)
98.10B
est: 132.79B (-26.1%)
81.37B
est: 146.49B (-44.5%)
-7.28B
est: 146.46B (-105.0%)
105.92B
est: 164.32B (-35.5%)
113.47B
est: 163.56B (-30.6%)
129.31B
est: 142.99B (-9.6%)
179.21B
est: 189.91B (-5.6%)
199.45B
est: 146.02B (+36.6%)
152.62B
est: 153.54B (-0.6%)
130.07B
est: 164.82B (-21.1%)
173.83B
172.57B – 175.12B
+5.5% YoY
180.79B
172.73B – 188.88B
+4.0% YoY
188.75B
183.83B – 193.69B
+4.4% YoY
EBIT
142.46B
est: 107.24B (+32.8%)
69.77B
est: 105.04B (-33.6%)
84.32B
est: 115.87B (-27.2%)
-33.15B
est: 115.84B (-128.6%)
76.39B
est: 129.97B (-41.2%)
81.14B
est: 129.37B (-37.3%)
99.69B
est: 113.10B (-11.9%)
146.38B
est: 150.21B (-2.6%)
167.75B
est: 115.50B (+45.2%)
118.34B
est: 119.66B (-1.1%)
83.42B
est: 128.46B (-35.1%)
135.48B
134.50B – 136.49B
+5.5% YoY
140.91B
134.62B – 147.21B
+4.0% YoY
147.11B
143.27B – 150.96B
+4.4% YoY
Net Income
103.43B
est: 92.47B (+11.9%)
46.95B
est: 49.44B (-5.0%)
43.25B
est: 49.22B (-12.1%)
-50.75B
est: -16.47B (-208.1%)
-17.27B
est: 44.90B (-138.5%)
70.40B
est: 47.57B (+48.0%)
67.34B
est: 67.16B (+0.3%)
85.64B
est: 100.79B (-15.0%)
112.04B
est: 108.49B (+3.3%)
58.04B
est: 72.80B (-20.3%)
57.26B
est: 55.28B (+3.6%)
64.92B
62.54B – 68.33B
+17.4% YoY
80.54B
53.29B – 107.75B
+24.1% YoY
96.58B
93.31B – 99.87B
+19.9% YoY
SGA
120.76B
est: 52.42B (+130.4%)
120.24B
est: 51.34B (+134.2%)
221.04B
est: 56.64B (+290.3%)
223.89B
est: 56.62B (+295.4%)
217.89B
est: 63.53B (+243.0%)
53.28B
est: 63.24B (-15.7%)
131.70B
est: 55.28B (+138.2%)
60.69B
est: 73.42B (-17.3%)
146.06B
est: 56.46B (+158.7%)
73.91B
est: 96.98B (-23.8%)
71.80B
est: 104.11B (-31.0%)
109.80B
109.01B – 110.62B
+5.5% YoY
114.20B
109.11B – 119.31B
+4.0% YoY
119.23B
116.12B – 122.35B
+4.4% YoY
EPS
2,586.00
est: 2,348.00 (+10.1%)
1,175.00
est: 1,255.25 (-6.4%)
1,100.00
est: 1,249.86 (-12.0%)
-1,293.40
est: -418.25 (-209.2%)
-440.06
est: 1,140.00 (-138.6%)
1,987.18
est: 1,208.00 (+64.5%)
1,716.15
est: 1,705.33 (+0.6%)
2,182.37
est: 2,559.14 (-14.7%)
2,849.89
est: 2,754.83 (+3.5%)
1,472.94
est: 1,820.00 (-19.1%)
1,419.18
est: 1,382.00 (+2.7%)
1,623.00
1,563.50 – 1,708.15
+17.4% YoY
2,013.50
1,332.37 – 2,693.79
+24.1% YoY
2,414.50
2,332.73 – 2,496.78
+19.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-18 B+ 3/5 2/5 3/5 4/5 1/5 4/5 4/5
2026-05-15 B+ 3/5 2/5 3/5 4/5 1/5 4/5 4/5
2026-05-14 B+ 3/5 2/5 3/5 4/5 1/5 4/5 4/5
2026-05-13 B+ 3/5 2/5 3/5 4/5 1/5 4/5 4/5
2026-05-12 B+ 3/5 2/5 3/5 4/5 1/5 4/5 4/5
2026-05-11 B+ 3/5 2/5 3/5 4/5 1/5 4/5 4/5
2026-05-08 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-05-07 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-05-06 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-05-04 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-04-30 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-04-29 B+ 3/5 2/5 3/5 4/5 1/5 4/5 4/5
2026-04-28 B+ 3/5 2/5 3/5 4/5 1/5 4/5 4/5
2026-04-27 B+ 3/5 2/5 3/5 4/5 1/5 4/5 4/5
2026-04-24 B+ 3/5 2/5 3/5 4/5 1/5 4/5 4/5
2026-04-23 B+ 3/5 2/5 3/5 5/5 1/5 4/5 4/5
2026-04-22 B+ 3/5 2/5 3/5 5/5 1/5 4/5 4/5
2026-04-21 B+ 3/5 2/5 3/5 5/5 1/5 4/5 4/5
2026-04-20 B+ 3/5 2/5 3/5 5/5 1/5 4/5 4/5
2026-04-17 B+ 3/5 2/5 3/5 5/5 1/5 4/5 4/5
2026-04-16 B+ 3/5 2/5 3/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-36.09B
OE per share TTM
-915.92
Owner's Yield
-9.40%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
15.0%

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.

ETF Ownership

Top ETFs holding this stock Held by 33 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Kodex Dividend Value 325020.KS 0.03% 23.5K 0.30%
2 Kodex KOSPI 226490.KS 0.01% 102.2K 0.15%
3 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.00% 3.7K 0.42%
4 Avantis Responsible Emerging Markets Equity ETF AVSE 0.00% 5.2K 0.33%
5 Dimensional - Emerging Markets Value ETF DFEV 0.00% 32.5K 0.46%
6 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 128.5K 0.39%
7 Avantis Emerging Markets Equity ETF AVEM 0.00% 255.2K 0.33%
8 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 98.8K 0.06%
9 Avantis Emerging Markets Equity UCITS ETF USD Acc AVEM.L 0.00% 1.7K 0.35%
10 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 61.0K 0.29%

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
204.95M
Shares Outstanding
39.38M

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
Ik Whan Kim Chief Executive Officer & Director 836M male
Kyung Kim Chief Executive Officer & Director 836M 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