Subscribe

It'S Hanbul Co., Ltd. (226320.KS)

KRW9,950.00 -10.00 (-0.10%)
KR KSC Consumer Defensive Household & Personal Products
Address 311, Hakdong-ro
Seoul, KR
CEO Jae-ok Jang
IPO 2015-12-28
ISIN KR7226320000

Explore sections of this company profile

Description

It'S Hanbul Co., Ltd., a South Korean entity established in 1989 and headquartered in Seoul, focuses on the research, production, and worldwide distribution of cosmetic goods. Operating globally, the company, which was known as It'S SKIN Co., Ltd. until its rebranding in 2017, provides a diverse array of beauty and personal care items. Its comprehensive skincare range includes toners, lotions, serums, gels, creams, emulsions, specialized effectors, eye treatments, sun protection, cleansing solutions, and various masks. For makeup, It'S Hanbul supplies foundational products like BB/CC creams, concealers, illuminators, foundations, and setting powders, in addition to accentuating items such as eye and lip care, eye shadows, brow products, nail care, blushes, and more highlighters. The company also offers body care essentials, including washes, scrubs, lotions, creams, fragrances, and hydrating mists/oils. Furthermore, its portfolio extends to hair care and styling products, dedicated lines for men and babies, hand and foot treatments, and an assortment of beauty accessories, including brushes and applicators.

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
KRW9,950.00 -10.00 (-0.10%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
50.0K
Beta
0.40
Float Shares
3.30M
Free Float %
18.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-5.17% -7.57% +11.40% -0.51% +4.55% -1.35% +0.26% -25.48% -58.91% -87.70% -84.57%
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
9,950.00
DCF (Unlevered) 4,414.31 -55.6%
DCF (Levered) 11,574.32 +16.3%

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) 0% Bullish
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.69
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    +7.7% Q1'26: +17.5% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    -18.5% Q1'26: +322.8% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +10.7% Q1'26: +6.1% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +12.5% Q1'26: +16.0% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +10.3% Q1'26: +14.8% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    +143.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    0.19× Q1'26: 0.14× (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 (0.51) × ERP
WACC = 99% × Ke + 1% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4,417.07 Current price: 9,950.00
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
Revenue
309.56B
est: 291.20B (+6.3%)
267.34B
est: 277.65B (-3.7%)
245.74B
est: 243.77B (+0.8%)
214.12B
est: 215.40B (-0.6%)
204.46B
est: 127.44B (+60.4%)
146.38B
est: 200.70B (-27.1%)
140.18B
est: 220.40B (-36.4%)
130.71B
est: 284.00B (-54.0%)
135.45B
est: 298.00B (-54.5%)
EBITDA
116.39B
est: 36.39B (+219.9%)
107.49B
est: 34.69B (+209.8%)
58.11B
est: 30.46B (+90.8%)
34.40B
est: 26.91B (+27.8%)
26.02B
est: 15.92B (+63.4%)
11.32B
est: 25.08B (-54.9%)
12.26B
est: 27.54B (-55.5%)
16.14B
est: 35.49B (-54.5%)
15.88B
est: 37.24B (-57.3%)
EBIT
111.75B
est: 24.03B (+365.0%)
99.74B
est: 22.91B (+335.3%)
49.79B
est: 20.12B (+147.5%)
26.91B
est: 17.78B (+51.4%)
18.68B
est: 10.52B (+77.6%)
4.59B
est: 16.56B (-72.3%)
5.57B
est: 18.19B (-69.4%)
10.61B
est: 23.44B (-54.7%)
11.21B
est: 24.59B (-54.4%)
Net Income
83.67B
58.35B
est: 64.31B (-9.3%)
27.50B
est: 27.26B (+0.9%)
8.24B
est: 8.54B (-3.6%)
7.44B
est: -2.29B (+424.7%)
-14.22B
est: 6.98B (-303.8%)
-17.44B
est: 10.15B (-271.8%)
-6.82B
3.40B
SGA
64.47B
est: 96.44B (-33.1%)
72.18B
est: 91.96B (-21.5%)
71.78B
est: 80.73B (-11.1%)
69.55B
est: 71.34B (-2.5%)
62.74B
est: 42.21B (+48.6%)
40.76B
est: 66.47B (-38.7%)
43.24B
est: 73.00B (-40.8%)
38.69B
est: 94.06B (-58.9%)
58.11B
est: 98.70B (-41.1%)
EPS
2,674.50
3,821.00
est: 3,650.50 (+4.7%)
1,851.00
est: 1,547.17 (+19.6%)
468.00
est: 485.00 (-3.5%)
422.14
est: -130.00 (+424.7%)
-806.93
est: 396.00 (-303.8%)
-989.94
est: 576.00 (-271.9%)
-387.46
192.80
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B 3/5 3/5 2/5 3/5 3/5 2/5 4/5
2026-05-14 B 3/5 3/5 2/5 3/5 3/5 2/5 4/5
2026-05-13 B 3/5 3/5 2/5 3/5 3/5 2/5 4/5
2026-05-12 B 3/5 3/5 2/5 3/5 3/5 2/5 4/5
2026-05-11 B 3/5 3/5 2/5 3/5 3/5 2/5 4/5
2026-05-08 B 3/5 3/5 2/5 3/5 3/5 2/5 4/5
2026-05-07 B+ 3/5 4/5 2/5 3/5 3/5 2/5 4/5
2026-05-06 B+ 3/5 4/5 2/5 3/5 3/5 2/5 4/5
2026-05-04 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-04-30 B+ 3/5 3/5 2/5 4/5 3/5 2/5 4/5
2026-04-29 B+ 3/5 3/5 2/5 4/5 3/5 2/5 4/5
2026-04-28 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-04-27 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-04-24 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-04-23 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-04-22 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-04-21 B+ 3/5 4/5 2/5 4/5 2/5 2/5 4/5
2026-04-20 B+ 3/5 4/5 2/5 4/5 2/5 2/5 4/5
2026-04-17 B+ 3/5 4/5 2/5 4/5 2/5 2/5 4/5
2026-04-16 B+ 3/5 4/5 2/5 4/5 2/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
20.89B
OE per share TTM
993.57
Owner's Yield
9.59%
Maintenance CapEx ratio
15.40%
Maint CapEx / Avg PPE
23.9%

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 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Kodex KOSPI 226490.KS 0.01% 46.7K 0.15%

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
234.15M
Shares Outstanding
17.62M

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
Jae-ok Jang Senior MD & Director 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