Valuation Hancom Inc.

Stocks

End-of-day quote Korea S.E. 04/09/2026			5-day change	1st Jan Change
17,410.00 ^KRW	+0.99%		-1.47%	-24.14%

06-18	An undisclosed buyer agreed to acquire 26.08% stake in Hancom inSpace Co.,Ltd. from Hancom Inc. for KRW 31.9 billion.	CI
05-06	Hancom Inc.'s Equity Buyback announced on November 5, 2025, has expired with 422,112 shares, representing 1.75% for KRW 9,978 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	637,706	288,857	340,713	509,065	554,678	413,433	-	-
Change	-	-54.7%	17.95%	49.41%	8.96%	-25.46%	-	-
Enterprise Value (EV) ¹	454.7	136.6	205.9	408.8	420.7	354.3	272.3	315.3
Change	-	-69.96%	50.73%	98.56%	2.91%	-15.77%	-23.14%	15.79%
P/E	31.7x	6.68x	23x	36.7x	16.1x	7.8x	8.99x	9.22x
PBR	2.27x	1x	1.03x	1.47x	1.51x	1.06x	0.96x	0.9x
PEG	-	0x	-0.3x	-5.06x	0x	0.1x	-0.7x	-3.68x
Capitalization / Revenue	1.61x	1.19x	1.26x	1.67x	1.7x	1.02x	1.01x	0.83x
EV / Revenue	1.15x	0.56x	0.76x	1.34x	1.29x	0.87x	0.67x	0.64x
EV / EBITDA	6.37x	2.57x	3.5x	6.63x	7.21x	4.79x	3.3x	3.68x
EV / EBIT	10.4x	5.46x	5.94x	10.1x	11.6x	7.19x	4.6x	4.9x
EV / FCF	11x	19.1x	6.47x	10x	7.18x	-12.1x	6.45x	10.7x
FCF Yield	9.13%	5.25%	15.5%	9.98%	13.9%	-8.24%	15.5%	9.36%
Dividend per Share ³	-	-	-	410	400	400	440	400
Rate of return	-	-	-	1.94%	1.74%	2.3%	2.53%	2.3%
EPS ³	838	1,840	621	576	1,423	2,233	1,936	1,888
Distribution rate	-	-	-	71.2%	28.1%	17.9%	22.7%	21.2%
Net sales ¹	395.6	242	271.1	304.8	326.7	405.4	407.6	495.5
EBITDA ¹	71.4	53.14	58.79	61.7	58.37	74	82.6	85.7
EBIT ¹	43.8	25.02	34.66	40.37	36.4	49.3	59.25	64.3
Net income ¹	7.813	16.84	15.08	13.15	34.38	55.6	46.5	47.6
Net Debt ¹	-183	-152.3	-134.8	-100.3	-134	-59.1	-141.1	-98.1
Reference price ³	26,550.00	12,300.00	14,270.00	21,150.00	22,950.00	17,410.00	17,410.00	17,410.00
Nbr of stocks (in thousands)	24,019	23,484	23,876	24,069	24,169	23,747	-	-
Announcement Date	25/02/22	24/02/23	16/02/24	24/02/25	18/03/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HANCOM INC.	7.72x	0.86x	4.73x	2.32%	302M
ADOBE INC.	15.77x	4.26x	8.9x	-.--%	114B
APPLOVIN CORPORATION	19.98x	12.74x	15.18x	-.--%	105B
AUTODESK, INC.	27.82x	5.74x	13.88x	-.--%	49.64B
WORKDAY INC.	36.04x	4.52x	13.5x	-.--%	49.87B
ROPER TECHNOLOGIES, INC.	16.81x	5.99x	15.3x	0.85%	41.77B
PTC INC.	16.85x	6.47x	13.22x	-.--%	16.28B
GRAB HOLDINGS LIMITED	24.69x	2.26x	13.05x	-.--%	13.95B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	27.57x	-	-	3.53%	11.1B
XERO LIMITED	75.49x	4.59x	18.76x	-.--%	9.91B
Average	26.87x	5.27x	12.95x	0.67%	41.14B
Weighted average by Cap.	22.96x	6.90x	12.97x	0.18%