Hanwha AeroSpace Co Ltd

Chart & Performance

D1W1MN

P/E

19.11

P/S

3.91

EPS

48,083.42

Div Yield, %

—

Shrs. gr., 5y

-2.42%

Rev. gr., 5y

16.38%

Revenues

11.24t

+20.10%

Net income

2.30t

+181.21%

CFO

1.39t

0.00%

Dividend

Dec 27, 20231800 KRW/sh

Earnings

Jul 28, 2025

Profile

Hanwha Aerospace Co., Ltd. engages in the development, production, and maintenance of aircraft engines for civil aircraft, combat planes, helicopters, and vessels worldwide. The company also offers fan parts, such as inlet cases, outer guided vanes, and fan blades; compressor parts, including blisks/blades, cases and structures, integrally bladed rotors; combustor modules, cases, and structures; and low pressure turbine modules/blades to original engine manufacturers, as well as repairs, exchanges, and commissions parts. In addition, it provides aero mechanical systems that include flight control systems, hydraulic systems, fuel systems, etc. for fixed and rotary wing aircraft; and thrust vector control systems, reaction control systems, and liquid propellant supply systems for space launch vehicles, as well as offers military aircraft maintenance services. The company was founded in 1977 and is headquartered in Changwon-si, South Korea.

URL

https://www.hanwhaaerospace.co.kr/eng/index.do

IPO date

May 27, 1987

Employees

Domiciled in

Incorporated in

Valuation

Order:

Title KRW in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title KRW in thousands, except ratios and share amounts	2024‑12	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12
Income
Revenues	11,240,121,484 20.10%	9,359,005,981 43.11%	6,539,605,818 1.94%
Cost of revenue	8,882,175,730	8,070,479,677	5,709,605,187
Unusual Expense (Income)
NOPBT	2,357,945,755	1,288,526,304	830,000,631
NOPBT Margin	20.98%	13.77%	12.69%
Operating Taxes	136,136,192	237,850,535	60,088,182
Tax Rate	5.77%	18.46%	7.24%
NOPAT	2,221,809,563	1,050,675,769	769,912,449
Net income	2,298,945,271 181.21%	817,509,743 613.81%	114,528,224 -54.66%
Dividends	(119,752,318)	(50,569,412)	(35,398,588)
Dividend yield	0.80%	0.80%	0.95%
Proceeds from repurchase of equity	(19,041,233)
BB yield	0.13%
Debt
Debt current	6,199,042,221	2,609,061,526	1,631,438,698
Long-term debt	4,904,869,049	1,791,866,365	2,016,717,659
Deferred revenue		66,555,328
Other long-term liabilities	1,466,631,184	1,100,146,013	1,043,747,144
Net debt	5,858,876,573	(1,534,480,358)	(249,945,153)
Cash flow
Cash from operating activities	1,392,972,634	1,393,041,243	1,524,327,091
CAPEX	(578,204,898)	(571,920,227)	(344,773,150)
Cash from investing activities	(1,367,342,116)	(3,056,023,200)	(1,224,902,801)
Cash from financing activities	1,065,666,102	391,833,554	216,124,467
FCF	(3,621,488,714)	699,359,386	(184,806,442)
Balance
Cash	3,330,460,418	1,899,186,572	3,162,627,771
Long term investments	1,914,574,279	4,036,221,677	735,473,739
Excess cash	4,683,028,622	5,467,457,950	3,571,121,219
Stockholders' equity	11,356,118,343	4,494,591,196	4,879,093,071
Invested Capital	12,471,937,709	5,459,797,552	4,788,530,073
ROIC	24.78%	20.50%	16.33%
ROCE	9.82%	12.79%	9.84%
EV
Common stock shares outstanding	45,733	50,768	50,664
Price	326,500.00 162.25%	124,500.00 69.16%	73,600.00 53.33%
Market cap	14,931,961,630 136.24%	6,320,612,016 69.51%	3,728,851,632 53.45%
EV	27,160,030,350	5,941,999,487	4,539,864,952
EBITDA	2,688,893,519	1,627,623,975	1,087,262,374
EV/EBITDA	10.10	3.65	4.18
Interest	242,539,779	169,776,214	80,328,457
Interest/NOPBT	10.29%	13.18%	9.68%