Haein Corp
KRX:003010
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (6.2), the stock would be worth ₩3 417.95 (52% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 12.9 | ₩7 130 |
0%
|
| 3-Year Average | 6.2 | ₩3 417.95 |
-52%
|
| 5-Year Average | 6.3 | ₩3 459.72 |
-51%
|
| Industry Average | 14 | ₩7 747.31 |
+9%
|
| Country Average | 15.1 | ₩8 318.47 |
+17%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| KR |
|
Haein Corp
KRX:003010
|
72.3B KRW | 12.9 | 6.9 | |
| JP |
|
Mitsubishi Corp
TSE:8058
|
19.3T JPY | 14.1 | 26.5 | |
| JP |
|
Mitsui & Co Ltd
TSE:8031
|
16.5T JPY | 86.1 | 19.1 | |
| JP |
|
Itochu Corp
TSE:8001
|
15.7T JPY | 32.4 | 17 | |
| US |
|
United Rentals Inc
NYSE:URI
|
59.5B USD | 62.4 | 23.8 | |
| JP |
|
Marubeni Corp
TSE:8002
|
9.5T JPY | 40.3 | 18.5 | |
| US |
|
W W Grainger Inc
NYSE:GWW
|
54.5B USD | 56.5 | 31.9 | |
| US |
W
|
WW Grainger Inc
XMUN:GWW
|
46.7B EUR | 56.8 | 32 | |
| US |
|
Ferguson Enterprises Inc
NYSE:FERG
|
51.5B USD | 90.2 | 65.6 | |
| US |
|
Fastenal Co
NASDAQ:FAST
|
51.6B USD | 47.6 | 39.7 | |
| JP |
|
Sumitomo Corp
TSE:8053
|
8.2T JPY | 9.2 | 14.8 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 8.1 |
| Median | 15.1 |
| 70th Percentile | 28.4 |
| Max | 21 200 |
Other Multiples
Haein Corp
Glance View
HAE IN Corp. engages in the manufacture and sale of heavy machinery. The company is headquartered in Seoul, Seoul. The firm provides construction and heavy equipment, such as wheel loaders, track loaders, excavators, bulldozers, road crushers, vibratory rollers, motor graders and others; engines and generators, such as inland generators, marine generators, industrial engines and others, as well as industrial equipment under the brand names of TEREX, ATLAS COPCO, JUNGHEINRICH, MCF, KRESS and others. The company also engages in the equipment rental and warehouse rental business, mining business, photovoltaic power generation business, landfill business, scrap iron collection business, as well as provision of maintenance services and sale of used equipment.
