Subscribe

Hanwa Co., Ltd. (8078.T)

JPY1,683.00 +23.00 (+1.39%)
JP JPX Industrials Conglomerates
Address HK Yodoyabashi Garden Avenue Building 541-8585
Osaka, JP
CEO Yoichi Nakagawa
IPO 2001-01-01
ISIN JP3777800008

Explore sections of this company profile

Description

Hanwa Co., Ltd., established in 1947 and headquartered in Osaka, Japan, operates as a diversified trading conglomerate with a global reach. The company's extensive portfolio encompasses a wide array of commodities, including steel, various metals and alloys, food products, energy resources, chemicals, timber, and industrial machinery. Its Steel Division is a key supplier of diverse steel products, ranging from bars, shapes, sheets, and pipes to plates and specialized building materials, alongside ferrous raw materials. This division also handles aluminum sheets, extruded materials, processed aluminum goods, and automotive-grade steel components. The Metal Recycling and Primary Metal Division is engaged in the trade of foundational metals, offering ingots of aluminum, copper, zinc, lead, stainless steel, and nickel, as well as ferroalloys like chromium, silicon ore, and manganese. Furthermore, it actively participates in the recycling of a variety of metal scraps, including copper, aluminum, zinc, lead, tin, and stainless steel. Through its Food Products Division, Hanwa delivers a broad selection of seafood, such as salmon, shrimp, octopus, mackerel, horse mackerel, herring roe, capelin, and crab, in addition to chicken and other provisions. The Energy and Living Materials Division focuses on the supply of diverse energy sources, including heavy oil, kerosene, LPG, LNG, industrial gases, bunker fuel, gasoline, diesel, and lubricating oils, alongside sustainable options like biomass energy, PKS, and wood pellets. It also manages recycled heavy oil, RPF, and construction waste chips. This division provides essential raw materials for lubricating oil additives and various chemicals, as well as paper and recycled paper products for industrial clients in the steel, chemical, and paper/pulp sectors. Moreover, it deals in synthetic resin raw materials and a range of plastic products, including polyethylene, polypropylene, and polystyrene. Finally, the Lumber & Plywood Division specializes in the importation and distribution of lumber, plywood, and other wood-based building materials. Its offerings span coniferous plywood, laminar and genban products, precut timber, and CAD-drawn components, as well as structural and non-structural elements, steel ceiling joists, plaster boards, insulation, and both interior and exterior architectural finishes. These materials, along with unit reinforcing bars, are supplied to a broad customer base, including building material trading companies, manufacturers, sales agents, wholesalers, and home builders.

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
JPY1,683.00 +23.00 (+1.39%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
572.5K
Beta
0.50
Float Shares
147.64M
Free Float %
75.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.00% +2.39% +3.75% -1.09% +29.10% +17.93% +64.46% +94.45% +163.75% +217.38% +1,617.00%
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
1,683.00
DCF (Unlevered) 2,478.41 +47.3%
DCF (Levered) 16,149.54 +859.6%

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) 33% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.45
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Conglomerates: +6.1%
    +4.2% Q1'26: +9.8% (vs Q1'25)
  • EPS growth Conglomerates: +16.9%
    -14.2% Q1'26: -5.2% (vs Q1'25)
  • FCF margin FCF growth · Conglomerates: +35.9%
    +2.8% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Conglomerates: +9.0%
    +2.2% Q1'26: +2.4% (vs Q1'25)
  • ROIC Conglomerates: +4.7%
    +5.9% Q1'26: +7.3% (vs Q1'25)
  • Share dilution Conglomerates: +0.0%
    -1.9% Q1'26: -2.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Conglomerates: 1.28×
    5.15× Q1'26: 4.51× (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 = 48% × Ke + 52% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,398.13 Current price: 1,683.00
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 Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
3 Rev. Ana.
3 EPS Ana.
Mar 2027
3 Rev. Ana.
1 EPS Ana.
Mar 2028
3 Rev. Ana.
2 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
1.74T
est: 1.77T (-1.6%)
1.51T
est: 1.57T (-3.5%)
1.51T
est: 1.59T (-4.6%)
1.79T
est: 1.79T (+0.3%)
2.07T
est: 2.05T (+1.0%)
1.91T
est: 1.91T (+0.0%)
1.75T
est: 1.73T (+1.0%)
2.16T
est: 2.12T (+2.0%)
2.67T
est: 2.07T (+29.0%)
2.43T
est: 2.44T (-0.4%)
2.55T
est: 2.57T (-0.7%)
2.62T
2.45T – 2.72T
+1.7% YoY
2.77T
2.52T – 2.97T
+5.9% YoY
2.81T
2.55T – 3.02T
+1.6% YoY
2.76T
2.50T – 2.96T
-1.9% YoY
2.79T
2.53T – 2.99T
+1.1% YoY
EBITDA
23.19B
est: 50.76B (-54.3%)
23.34B
est: 45.04B (-48.2%)
27.62B
est: 45.63B (-39.5%)
30.99B
est: 51.34B (-39.6%)
33.89B
est: 59.02B (-42.6%)
32.48B
est: 54.81B (-40.7%)
35.18B
est: 49.67B (-29.2%)
68.88B
est: 60.99B (+12.9%)
71.67B
est: 59.47B (+20.5%)
59.16B
est: 66.74B (-11.4%)
71.58B
est: 70.29B (+1.8%)
71.49B
66.95B – 74.42B
+1.7% YoY
75.74B
68.80B – 81.19B
+5.9% YoY
76.93B
69.72B – 82.51B
+1.6% YoY
75.45B
68.45B – 80.90B
-1.9% YoY
76.27B
69.20B – 81.78B
+1.1% YoY
EBIT
19.11B
est: 44.73B (-57.3%)
18.77B
est: 39.69B (-52.7%)
23.43B
est: 40.21B (-41.7%)
26.22B
est: 45.25B (-42.1%)
28.70B
est: 52.01B (-44.8%)
26.72B
est: 48.30B (-44.7%)
29.23B
est: 43.77B (-33.2%)
62.37B
est: 53.75B (+16.0%)
64.11B
est: 52.40B (+22.3%)
49.72B
est: 58.27B (-14.7%)
61.53B
est: 61.37B (+0.3%)
62.42B
58.45B – 64.97B
+1.7% YoY
66.12B
60.07B – 70.89B
+5.9% YoY
67.17B
60.87B – 72.04B
+1.6% YoY
65.87B
59.76B – 70.63B
-1.9% YoY
66.59B
60.41B – 71.40B
+1.1% YoY
Net Income
9.09B
est: 9.99B (-9.1%)
25.47B
est: 10.73B (+137.4%)
16.36B
est: 14.14B (+15.7%)
17.35B
est: 16.74B (+3.6%)
13.91B
est: 16.91B (-17.7%)
-13.67B
est: -13.96B (+2.1%)
19.62B
est: 16.14B (+21.6%)
43.62B
est: 41.14B (+6.0%)
51.51B
est: 52.24B (-1.4%)
38.42B
est: 173.95B (-77.9%)
45.48B
est: 41.59B (+9.3%)
38.27B
33.60B – 45.78B
-8.0% YoY
44.20B
38.64B – 48.06B
+15.5% YoY
45.77B
45.65B – 45.88B
+3.5% YoY
50.50B
44.82B – 55.75B
+10.3% YoY
45.45B
39.97B – 49.72B
-10.0% YoY
SGA
36.62B
est: 49.15B (-25.5%)
37.79B
est: 43.61B (-13.3%)
41.09B
est: 44.18B (-7.0%)
45.98B
est: 49.72B (-7.5%)
50.52B
est: 57.15B (-11.6%)
53.11B
est: 53.07B (+0.1%)
50.69B
est: 48.10B (+5.4%)
56.64B
est: 59.06B (-4.1%)
64.44B
est: 57.58B (+11.9%)
70.12B
est: 68.93B (+1.7%)
79.07B
est: 72.60B (+8.9%)
73.84B
69.15B – 76.86B
+1.7% YoY
78.22B
71.05B – 83.86B
+5.9% YoY
79.45B
72.00B – 85.22B
+1.6% YoY
77.92B
70.70B – 83.55B
-1.9% YoY
78.77B
71.47B – 84.46B
+1.1% YoY
EPS
43.85
est: 247.30 (-82.3%)
122.91
est: 265.50 (-53.7%)
80.18
est: 349.90 (-77.1%)
85.41
est: 414.41 (-79.4%)
68.48
est: 418.46 (-83.6%)
-67.30
est: -345.55 (+80.5%)
96.55
est: 399.34 (-75.8%)
214.66
est: 1,018.14 (-78.9%)
253.49
est: 1,314.10 (-80.7%)
188.98
est: 889.75 (-78.8%)
225.13
est: 212.75 (+5.8%)
192.46
169.57 – 231.06
-9.5% YoY
221.72
195.00 – 242.56
+15.2% YoY
230.99
230.41 – 231.57
+4.2% YoY
257.20
226.21 – 281.37
+11.3% YoY
229.40
201.76 – 250.96
-10.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B+ 3/5 1/5 4/5 4/5 1/5 4/5 5/5
2026-05-11 B+ 3/5 1/5 4/5 4/5 1/5 4/5 5/5
2026-05-08 B+ 3/5 1/5 4/5 4/5 1/5 4/5 5/5
2026-05-07 B+ 3/5 1/5 4/5 4/5 1/5 4/5 5/5
2026-05-01 B+ 3/5 1/5 3/5 4/5 1/5 4/5 5/5
2026-04-30 B+ 3/5 1/5 3/5 4/5 1/5 4/5 5/5
2026-04-28 B+ 3/5 1/5 3/5 4/5 1/5 4/5 5/5
2026-04-27 B+ 3/5 1/5 3/5 4/5 1/5 4/5 5/5
2026-04-24 B+ 3/5 1/5 3/5 4/5 1/5 4/5 5/5
2026-04-23 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-04-22 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-04-21 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-04-20 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-04-17 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-04-16 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-04-15 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.35B
OE per share TTM
-6.57
Owner's Yield
-0.41%
Maintenance CapEx ratio
11.09%
Maint CapEx / Avg PPE
3.6%

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.

ETF Ownership

Top ETFs holding this stock Held by 102 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan Opportunities Fund OPPJ 1.88% 5.28M 0.58%
2 Militia Long/Short Equity ETF ORR 0.93% 1.29M 14.19%
3 VanEck Steel ETF SLX 0.58% 924.9K 0.55%
4 WisdomTree Japan SmallCap Dividend Fund DFJ 0.31% 1.19M 0.58%
5 iShares International Developed Small Cap Value Factor ETF ISVL 0.23% 729.4K 0.31%
6 Dimensional - International Small Cap Value ETF DISV 0.17% 7.95M 0.42%
7 State Street SPDR S&P International Small Cap ETF GWX 0.15% 1.32M 0.40%
8 JPMorgan International Value ETF JIVE 0.14% 4.55M 0.55%
9 iShares MSCI Japan Small-Cap ETF SCJ 0.12% 308.9K 0.50%
10 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.12% 512.1K 0.48%

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
10.61M
Shares Outstanding
194.52M

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
Yoichi Nakagawa President & Representative Director 106M male
Hiromasa Yamamoto Director & Executive Vice President male
Hisashi Honda Senior Managing Executive Officer, Head of Administration Division & Director male
Keiji Matsubara Senior Managing Executive Officer & Director male
Ryuichi Takaba Managing Executive Officer
Shigemitsu Kitao Accounting Manager
Shoji Shirasawa Managing Executive Officer
Yasuhiko Watanabe Ex Ofc and In charge of Corp Plannnig, Legal, Credit, Sus Promotion Office and Risk Mgt Dept. male
Yasushi Hatanaka Director & Executive Vice President male
Yoichi Sasayama Senior Managing Executive Officer & Director male
Chiro Ideriha Managing Executive Officer male
Yoshifumi Miyano Senior Managing Executive Officer
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