Subscribe

Hanjin Kal (180640.KS)

KRW111,400.00 -20,200.00 (-15.35%)
KR KSC Industrials Integrated Freight & Logistics
Address 88 Sogong-ro 4532
Seoul, KR
CEO Won-Tae Cho
IPO 2013-09-16
ISIN KR7180640005

Explore sections of this company profile

Also trades on Korea Exchange · 180640.KS (KRW) Korea Exchange · 18064K.KS (KRW)
Description

Hanjin Kal, along with its various subsidiaries, primarily operates in the aviation sector, offering comprehensive airline services. The company boasts a fleet of 166 aircraft, facilitating regular flights to 124 destinations across 44 nations globally. Beyond air travel, its portfolio extends to the hospitality industry, managing three hotels directly and running a resort. Furthermore, it delivers advanced computerized reservation solutions and a range of travel and tourism services. Its diversified operations also encompass building management, which includes property upkeep, the administration and maintenance of parking facilities, and property leasing. Moreover, Hanjin Kal holds interests in golf courses, leisure activities, food service, and accommodation ventures. Established in 2013, Hanjin Kal's 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
KRW111,400.00 -20,200.00 (-15.35%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
164.6K
Beta
0.85
Float Shares
30.45M
Free Float %
45.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-7.80% -2.05% -6.07% -24.67% +12.49% -9.17% -4.18% +164.50% +66.52% +495.66% +835.68%
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
111,400.00
DCF (Unlevered) 28,888.64 -74.1%
DCF (Levered) 2,114.41 -98.1%

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 2024-11 Change
Strong Buy 3 0
Buy 7 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
7.30
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
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
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Integrated Freight & Logistics: +6.5%
    +2.3% Q1'26: +11.1% (vs Q1'25)
  • EPS growth Integrated Freight & Logistics: +7.1%
    -68.9% Q1'26: +16.6% (vs Q1'25)
  • FCF margin FCF growth · Integrated Freight & Logistics: +60.0%
    -20.8% Q1'26: +14.4% (vs Q1'25)
  • EBIT margin Integrated Freight & Logistics: +6.9%
    -3.6% Q1'26: +17.6% (vs Q1'25)
  • ROIC Integrated Freight & Logistics: +6.4%
    -0.3% Q1'26: +1.3% (vs Q1'25)
  • Share dilution Integrated Freight & Logistics: +0.1%
    +0.7% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Integrated Freight & Logistics: 0.95×
    45.88× Q1'26: 6.95× (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 (0.93) × ERP
WACC = 94% × Ke + 6% × Kd (15.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 28,820.44 Current price: 111,400.00
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
1 Rev. Ana.
1 EPS Ana.
Revenue
722.31B
est: 711.05B (+1.6%)
991.02B
est: 997.83B (-0.7%)
1.15T
est: 1.13T (+1.7%)
1.30T
est: 1.34T (-2.4%)
1.20T
est: 1.30T (-7.1%)
408.83B
est: 429.21B (-4.7%)
148.42B
est: 482.05B (-69.2%)
200.34B
est: 1.00T (-80.0%)
275.73B
est: 272.00B (+1.4%)
292.16B
est: 285.00B (+2.5%)
298.92B
est: 296.00B (+1.0%)
307.00B
307.00B – 307.00B
+3.7% YoY
EBITDA
-139.59B
est: 369.11B (-137.8%)
-187.40B
est: 517.99B (-136.2%)
162.52B
est: 586.74B (-72.3%)
161.64B
est: 693.80B (-76.7%)
147.82B
est: 672.53B (-78.0%)
-148.79B
est: 222.81B (-166.8%)
111.80B
est: 250.23B (-55.3%)
123.33B
est: 520.13B (-76.3%)
254.36B
est: 141.20B (+80.1%)
687.25B
est: 189.59B (+262.5%)
10.38B
est: 196.90B (-94.7%)
204.22B
204.22B – 204.22B
+3.7% YoY
EBIT
74.28B
est: 279.76B (-73.4%)
-223.33B
est: 392.60B (-156.9%)
119.57B
est: 444.71B (-73.1%)
116.10B
est: 525.86B (-77.9%)
2.94B
est: 509.73B (-99.4%)
-287.78B
est: 168.87B (-270.4%)
-10.63B
est: 189.66B (-105.6%)
98.79B
est: 394.22B (-74.9%)
225.92B
est: 107.02B (+111.1%)
663.74B
est: 125.89B (+427.2%)
-10.70B
est: 130.75B (-108.2%)
135.61B
135.61B – 135.61B
+3.7% YoY
Net Income
-204.88B
est: -275.47B (+25.6%)
-433.30B
est: -92.93B (-366.3%)
222.20B
est: 195.14B (+13.9%)
-35.94B
est: 40.96B (-187.7%)
-260.57B
est: -76.30B (-241.5%)
-341.53B
est: -204.03B (-67.4%)
17.23B
est: -71.66B (+124.0%)
683.80B
est: 192.39B (+255.4%)
385.14B
est: 274.77B (+40.2%)
497.00B
est: 287.57B (+72.8%)
155.01B
est: 301.43B (-48.6%)
304.93B
304.93B – 304.93B
+1.2% YoY
SGA
40.09B
est: 77.83B (-48.5%)
40.96B
est: 109.22B (-62.5%)
40.48B
est: 123.71B (-67.3%)
84.10B
est: 146.29B (-42.5%)
73.47B
est: 141.80B (-48.2%)
39.13B
est: 46.98B (-16.7%)
11.63B
est: 52.76B (-78.0%)
26.89B
est: 109.67B (-75.5%)
29.80B
est: 29.77B (+0.1%)
26.57B
est: 29.16B (-8.9%)
29.84B
est: 30.28B (-1.5%)
31.41B
31.41B – 31.41B
+3.7% YoY
EPS
-3,832.99
est: -4,120.56 (+7.0%)
-7,637.00
est: -1,390.00 (-449.4%)
3,722.00
est: 2,919.00 (+27.5%)
-602.01
est: 612.75 (-198.2%)
-4,364.62
est: -1,141.25 (-282.4%)
-5,665.42
est: -3,051.98 (-85.6%)
255.59
est: -1,071.89 (+123.8%)
6,392.78
est: 2,877.81 (+122.1%)
5,756.51
est: 4,110.00 (+40.1%)
7,432.33
est: 4,273.00 (+73.9%)
2,312.89
est: 4,479.00 (-48.4%)
4,531.00
4,531.00 – 4,531.00
+1.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B 3/5 2/5 3/5 4/5 3/5 1/5 3/5
2026-05-14 B 3/5 2/5 3/5 4/5 3/5 1/5 3/5
2026-05-13 B 3/5 2/5 3/5 4/5 3/5 1/5 3/5
2026-05-12 B 3/5 2/5 3/5 4/5 3/5 1/5 3/5
2026-05-11 B- 3/5 2/5 2/5 4/5 3/5 1/5 3/5
2026-05-08 B- 3/5 2/5 2/5 4/5 3/5 1/5 3/5
2026-05-07 B- 3/5 2/5 2/5 4/5 3/5 1/5 3/5
2026-05-06 B- 3/5 2/5 2/5 4/5 3/5 1/5 3/5
2026-05-04 B- 3/5 2/5 2/5 4/5 3/5 1/5 3/5
2026-04-30 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-29 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-28 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-27 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-24 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-23 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-22 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-21 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-20 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-17 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-16 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-15 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-14 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
66.15B
OE per share TTM
999.72
Owner's Yield
0.83%
Maintenance CapEx ratio
10.71%
Maint CapEx / Avg PPE
164.0%

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.

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
-427.82M
Shares Outstanding
66.32M

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
Eun-Yong Ha Executive Vice President, Chief Financial Officer & Director male
Kyeong-Pyo Ryu President, Chief Executive Officer & Vice Chairman male
Won-Tae Cho Chief Executive Officer & Chairman 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