Hanwha AeroSpace Co Ltd
KRX:012450

Watchlist Manager
Hanwha AeroSpace Co Ltd Logo
Hanwha AeroSpace Co Ltd
KRX:012450
Watchlist
Price: 895 000 KRW 4.68% Market Closed
Market Cap: 46.1T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+193%
5Y
+275%
10Y
+671%
Operating Income
+
3Y
+670%
5Y
+1 654%
10Y
-
Net Income
+
3Y
+1 493%
5Y
+2 167%
10Y
-

Earnings Waterfall
Hanwha AeroSpace Co Ltd

Revenue
19.3T KRW
Cost of Revenue
-14.8T KRW
Gross Profit
4.4T KRW
Operating Expenses
-1.6T KRW
Operating Income
2.8T KRW
Other Expenses
-341.5B KRW
Net Income
2.5T KRW

Income Statement
Hanwha AeroSpace Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
27 639
0
0
0
36 591
0
0
9 105
35 079
24 669
31 624
28 840
25 088
23 631
21 851
20 586
19 843
18 660
17 941
17 003
16 609
15 955
15 254
16 535
21 268
25 954
30 219
33 673
34 987
36 348
39 137
43 272
46 504
50 197
54 238
55 855
59 405
62 929
65 993
67 713
66 285
64 405
63 877
64 356
62 368
62 233
61 237
65 219
85 069
102 819
125 452
145 667
149 627
170 839
191 013
204 494
242 540
317 422
384 593
Revenue
2 175 140
N/A
2 924 032
+34%
2 936 629
+0%
2 992 680
+2%
2 877 200
-4%
2 947 529
+2%
2 939 100
0%
2 901 139
-1%
2 899 168
0%
2 934 702
+1%
2 886 386
-2%
2 833 341
-2%
2 810 271
-1%
2 629 769
-6%
2 646 945
+1%
2 669 978
+1%
2 606 554
-2%
2 615 618
+0%
2 613 985
0%
2 497 748
-4%
2 540 749
+2%
2 613 406
+3%
2 653 805
+2%
2 867 220
+8%
3 106 531
+8%
3 518 877
+13%
3 650 592
+4%
3 866 254
+6%
3 847 573
0%
4 215 471
+10%
4 189 149
-1%
4 164 148
-1%
4 335 502
+4%
4 453 177
+3%
4 660 045
+5%
5 047 371
+8%
5 319 884
+5%
5 264 114
-1%
5 336 672
+1%
5 130 711
-4%
5 195 350
+1%
5 321 444
+2%
5 506 411
+3%
6 000 191
+9%
6 165 508
+3%
5 541 389
-10%
6 580 833
+19%
6 565 515
0%
6 420 750
-2%
7 060 393
+10%
7 513 730
+6%
9 788 411
+30%
10 372 170
+6%
7 889 687
-24%
11 207 346
+42%
11 045 397
-1%
11 695 163
+6%
11 240 121
-4%
16 724 342
+49%
19 251 420
+15%
Gross Profit
Cost of Revenue
(1 718 772)
(2 324 164)
(2 338 047)
(2 380 575)
(2 318 653)
(2 402 781)
(2 373 055)
(2 320 714)
(2 284 496)
(2 282 934)
(2 230 669)
(2 180 749)
(2 164 886)
(2 008 918)
(2 037 841)
(2 071 132)
(2 023 881)
(2 049 469)
(2 033 810)
(1 985 033)
(2 026 879)
(2 096 594)
(2 132 776)
(2 256 820)
(2 459 849)
(2 802 451)
(2 926 300)
(3 133 980)
(3 132 654)
(3 447 050)
(3 457 517)
(3 434 950)
(3 573 227)
(3 655 168)
(3 801 227)
(4 090 448)
(4 277 957)
(4 242 318)
(4 295 660)
(4 105 134)
(4 155 427)
(4 251 095)
(4 378 689)
(4 786 177)
(4 931 836)
(4 522 973)
(5 235 321)
(5 185 296)
(5 056 904)
(5 548 604)
(5 802 142)
(7 449 893)
(7 878 231)
(6 461 535)
(8 603 224)
(8 617 421)
(9 010 865)
(8 370 268)
(12 821 676)
(14 825 891)
Gross Profit
456 369
N/A
599 867
+31%
598 583
0%
612 107
+2%
558 549
-9%
544 748
-2%
566 047
+4%
580 425
+3%
614 671
+6%
651 768
+6%
655 716
+1%
652 592
0%
645 385
-1%
620 850
-4%
609 103
-2%
598 845
-2%
582 672
-3%
566 149
-3%
580 176
+2%
512 716
-12%
513 871
+0%
516 811
+1%
521 028
+1%
610 398
+17%
646 681
+6%
716 426
+11%
724 292
+1%
732 275
+1%
714 919
-2%
768 421
+7%
731 632
-5%
729 198
0%
762 275
+5%
798 008
+5%
858 818
+8%
956 923
+11%
1 041 927
+9%
1 021 796
-2%
1 041 012
+2%
1 025 577
-1%
1 039 923
+1%
1 070 350
+3%
1 127 722
+5%
1 214 014
+8%
1 233 672
+2%
1 018 416
-17%
1 345 511
+32%
1 380 219
+3%
1 363 846
-1%
1 511 789
+11%
1 711 588
+13%
2 338 518
+37%
2 493 940
+7%
1 428 152
-43%
2 604 122
+82%
2 427 976
-7%
2 684 297
+11%
2 869 853
+7%
3 902 666
+36%
4 425 529
+13%
Operating Income
Operating Expenses
(275 936)
(370 193)
(384 069)
(259 332)
(256 806)
(455 389)
(477 457)
(628 749)
(659 742)
(495 724)
(507 444)
(505 257)
(507 971)
(524 816)
(531 727)
(549 495)
(556 486)
(558 288)
(565 311)
(627 063)
(582 157)
(576 372)
(567 093)
(524 877)
(541 138)
(565 700)
(523 315)
(553 093)
(577 598)
(685 513)
(694 130)
(700 325)
(717 538)
(744 832)
(777 982)
(811 028)
(857 033)
(856 571)
(872 615)
(865 829)
(837 138)
(826 402)
(834 674)
(858 556)
(869 129)
(741 323)
(961 898)
(1 016 328)
(1 072 285)
(1 111 444)
(1 127 333)
(1 566 437)
(1 671 606)
(833 846)
(1 875 598)
(1 645 160)
(1 538 924)
(1 137 974)
(1 610 041)
(1 623 370)
Selling, General & Administrative
(184 652)
(231 447)
(261 871)
(284 757)
(293 416)
(283 886)
(320 069)
(306 421)
(305 661)
(283 945)
(294 790)
(284 181)
(288 901)
(306 229)
(308 061)
(324 742)
(332 854)
(339 313)
(348 830)
(370 332)
(351 137)
(342 427)
(335 126)
(315 632)
(336 759)
(361 448)
(379 957)
(409 439)
(432 531)
(472 784)
(486 433)
(495 788)
(512 025)
(535 231)
(559 359)
(584 937)
(613 775)
(600 024)
(606 122)
(597 101)
(582 653)
(584 656)
(585 073)
(607 850)
(617 137)
(550 923)
(710 126)
(761 013)
(780 658)
(827 616)
(859 217)
(1 177 697)
(1 249 215)
(664 914)
(1 394 438)
(1 283 365)
(1 236 608)
(973 165)
(1 346 445)
(1 279 917)
Research & Development
(100 380)
(133 645)
(138 265)
(137 148)
(138 571)
(144 295)
(151 818)
(162 343)
(173 650)
(187 849)
(189 964)
(192 338)
(190 494)
(193 761)
(198 017)
(198 018)
(195 375)
(189 103)
(184 585)
(197 022)
(198 801)
(204 464)
(195 426)
(180 667)
(173 483)
(168 421)
(171 679)
(165 850)
(163 178)
(158 809)
(152 659)
(149 517)
(147 042)
(146 976)
(148 207)
(148 739)
(162 364)
(167 611)
(171 862)
(173 683)
(164 291)
(154 853)
(148 788)
(150 959)
(155 379)
(115 915)
(175 418)
(179 342)
(181 472)
(197 572)
(180 907)
(275 993)
(304 590)
(91 844)
(364 336)
(258 673)
(206 896)
(92 483)
(138 647)
(151 585)
Depreciation & Amortization
0
(20 936)
0
0
0
(27 207)
0
0
(6 159)
(23 930)
(18 700)
(24 749)
(24 587)
(24 826)
(25 649)
(26 733)
(28 254)
(29 873)
(31 893)
(32 485)
(32 218)
(29 480)
(28 607)
(28 578)
(30 895)
(35 831)
(42 441)
(48 059)
(52 144)
(53 920)
(54 302)
(55 020)
(58 471)
(62 624)
(70 385)
(77 386)
(80 896)
(88 935)
(88 816)
(89 230)
(90 197)
(86 894)
(87 283)
(86 216)
(83 108)
(74 485)
(76 355)
(75 973)
(76 754)
(86 255)
(87 210)
(112 747)
(117 801)
(77 087)
(116 824)
(103 122)
(95 420)
(72 326)
(124 949)
(191 868)
Other Operating Expenses
9 096
15 836
16 067
162 575
175 183
0
(5 570)
(159 985)
(174 272)
0
(3 990)
(3 989)
(3 989)
0
0
0
(3)
0
(3)
(27 224)
0
0
(7 934)
0
0
0
70 762
70 255
70 255
0
(736)
0
0
0
(31)
34
0
0
(5 815)
(5 815)
3
0
(13 530)
(13 530)
(13 505)
0
0
0
(33 401)
0
0
0
0
0
0
0
0
0
0
0
Operating Income
180 432
N/A
229 675
+27%
214 513
-7%
352 774
+64%
301 742
-14%
89 359
-70%
88 588
-1%
(48 324)
N/A
(45 070)
+7%
156 044
N/A
148 273
-5%
147 334
-1%
137 413
-7%
96 034
-30%
77 376
-19%
49 351
-36%
26 187
-47%
7 861
-70%
14 865
+89%
(114 347)
N/A
(68 286)
+40%
(59 560)
+13%
(46 064)
+23%
85 523
N/A
105 545
+23%
150 726
+43%
200 977
+33%
179 181
-11%
137 320
-23%
82 908
-40%
37 502
-55%
28 873
-23%
44 737
+55%
53 177
+19%
80 835
+52%
145 893
+80%
184 891
+27%
165 226
-11%
168 393
+2%
159 746
-5%
202 784
+27%
243 947
+20%
293 050
+20%
355 460
+21%
364 544
+3%
277 093
-24%
383 613
+38%
363 891
-5%
291 560
-20%
400 345
+37%
584 254
+46%
772 081
+32%
822 333
+7%
594 306
-28%
728 524
+23%
782 816
+7%
1 145 374
+46%
1 731 879
+51%
2 292 625
+32%
2 802 159
+22%
Pre-Tax Income
Interest Income Expense
36 195
57 141
55 495
21 740
21 400
156 540
(8 460)
7 037
2 258
1 926
7 463
27 577
42 147
51 914
45 063
27 992
17 156
(2 538)
173
15 165
35 122
47 715
256 432
245 830
213 231
209 262
(12 148)
(17 960)
(13 002)
(18 405)
(21 474)
(11 306)
(21 711)
(21 337)
(20 190)
(35 414)
(28 557)
(32 280)
(39 212)
(42 585)
(50 804)
(76 191)
10 001
4 884
24 601
46 981
(27 157)
(76 631)
(74 004)
(179 551)
290 220
1 059 828
1 110 345
766 551
758 870
(11 640)
(175 180)
74 013
(92 543)
(214 987)
Non-Reccuring Items
0
1 944
0
0
0
0
0
0
0
(1 026)
(2 238)
(2 346)
(4 365)
(4 364)
(2 358)
17 179
19 165
(8 021)
(7 792)
0
(27 193)
(7 934)
0
(7 426)
(7 421)
70 763
0
0
0
(736)
0
(801)
(801)
(32)
0
0
(184)
(5 817)
0
0
(5 627)
(13 529)
0
0
0
(32 559)
(32 693)
(33 401)
0
(21 113)
(21 758)
(18 651)
(18 594)
(56 482)
(56 907)
(59 165)
(56 872)
967 268
989 629
1 003 287
Gain/Loss on Disposition of Assets
0
0
0
0
0
(1 212)
0
0
46
(1 946)
(75)
(29)
(18)
3 244
117
(73)
(104)
59
96
182
62
(446)
(258)
(85)
(94)
101
(395)
(513)
(651)
(547)
(450)
16 620
16 713
29 187
29 535
12 710
12 829
379
(96)
220
177
5 000
5 223
4 736
4 795
(17)
293
(20)
1 789
668
619
1 499
598
894
(1 613)
(6 126)
(8 258)
(3 173)
(2 562)
2 376
Total Other Income
0
0
0
0
0
4 014
165 716
166 450
168 011
9 252
6 761
5 924
3 254
(4 561)
(4 461)
(7 347)
(6 761)
(36 347)
(36 774)
(35 945)
(28 783)
1 096
1 839
(1 090)
(8 304)
(12 348)
(16 797)
(10 480)
(17 442)
(45 469)
(44 707)
(45 102)
(39 784)
(7 505)
(5 730)
2 568
32 647
28 782
27 826
22 723
(7 420)
12 590
15 634
12 836
14 041
(2 133)
(4 364)
(3 178)
(6 647)
(4 954)
(27 675)
(49 020)
(192 631)
(174 513)
(158 365)
(269 716)
(115 879)
(122 583)
(278 710)
(366 639)
Pre-Tax Income
216 628
N/A
288 759
+33%
270 009
-6%
374 514
+39%
323 142
-14%
248 701
-23%
245 844
-1%
125 163
-49%
125 245
+0%
164 249
+31%
160 185
-2%
178 462
+11%
178 433
0%
142 267
-20%
115 738
-19%
87 103
-25%
55 645
-36%
(38 985)
N/A
(29 432)
+25%
(134 946)
-359%
(89 080)
+34%
(19 129)
+79%
211 948
N/A
322 752
+52%
302 957
-6%
418 503
+38%
171 639
-59%
150 230
-12%
106 227
-29%
17 751
-83%
(29 129)
N/A
(11 717)
+60%
(848)
+93%
53 490
N/A
84 448
+58%
125 755
+49%
201 626
+60%
156 289
-22%
156 912
+0%
140 105
-11%
139 110
-1%
171 817
+24%
323 909
+89%
377 916
+17%
407 981
+8%
289 364
-29%
319 691
+10%
250 661
-22%
212 699
-15%
195 395
-8%
825 660
+323%
1 765 737
+114%
1 722 051
-2%
1 130 756
-34%
1 270 510
+12%
436 169
-66%
789 185
+81%
2 647 403
+235%
2 908 439
+10%
3 226 196
+11%
Net Income
Tax Provision
(35 467)
(45 792)
(36 378)
(62 106)
(46 424)
(16 809)
(23 193)
6 107
2 302
(32 926)
(35 655)
(38 951)
(40 897)
(27 949)
(19 911)
(21 300)
(14 865)
(24 275)
(25 796)
6 420
(12 125)
25 374
(27 722)
(59 827)
(45 021)
(72 634)
(11 786)
(4 460)
(7 451)
(65 500)
(69 844)
(73 411)
(77 630)
(4 239)
(1 656)
(4 812)
16 241
6 138
3 843
(6 286)
(35 258)
(7 077)
(49 895)
(60 262)
(71 677)
(79 569)
(73 427)
(84 507)
(56 920)
(74 732)
(239 134)
(412 673)
(426 572)
(232 022)
(290 975)
(85 874)
(136 516)
(136 136)
(187 823)
(362 300)
Income from Continuing Operations
181 162
242 967
233 632
312 409
276 718
231 892
222 651
131 271
127 547
131 324
124 529
139 509
137 535
114 318
95 827
65 803
40 780
(63 260)
(55 228)
(128 526)
(101 205)
6 244
184 225
262 924
257 935
345 869
159 852
145 769
98 775
(47 748)
(98 972)
(85 127)
(78 477)
49 251
82 792
120 943
217 866
162 427
160 756
133 820
103 854
164 740
274 014
317 654
336 304
209 795
246 264
166 154
155 779
120 664
586 526
1 353 064
1 295 479
898 735
979 535
350 295
652 669
2 511 267
2 720 615
2 863 896
Income to Minority Interest
(958)
(767)
(674)
(568)
(634)
(486)
(510)
(86)
219
(294)
(111)
(546)
(591)
(546)
(612)
(478)
(637)
(641)
(530)
(605)
(685)
(507)
(598)
(517)
(229)
(646)
(781)
(871)
(798)
(498)
(108)
(173)
(2 376)
(16 923)
(20 059)
(31 137)
(38 091)
(30 222)
(31 168)
(25 292)
(31 038)
(43 313)
(50 611)
(55 885)
(57 367)
(49 151)
(44 252)
(11 667)
6 099
48 780
(11 274)
(138 527)
(156 900)
(159 409)
(175 133)
(105 472)
(91 004)
(240 928)
(363 718)
(415 087)
Net Income (Common)
169 928
N/A
233 432
+37%
225 549
-3%
308 110
+37%
278 865
-9%
230 888
-17%
222 727
-4%
133 173
-40%
125 974
-5%
131 030
+4%
127 250
-3%
150 007
+18%
156 270
+4%
132 493
-15%
111 223
-16%
15 220
-86%
(18 244)
N/A
(118 823)
-551%
(110 800)
+7%
(126 273)
-14%
(99 032)
+22%
5 737
N/A
183 627
+3 101%
262 407
+43%
257 706
-2%
345 223
+34%
159 070
-54%
144 899
-9%
97 978
-32%
(48 246)
N/A
(99 079)
-105%
(85 300)
+14%
(80 852)
+5%
32 328
N/A
62 733
+94%
89 806
+43%
179 775
+100%
132 205
-26%
129 588
-2%
108 528
-16%
72 814
-33%
121 426
+67%
223 402
+84%
261 769
+17%
278 937
+7%
252 581
-9%
202 012
-20%
154 486
-24%
184 909
+20%
195 354
+6%
571 331
+192%
1 210 616
+112%
1 111 627
-8%
817 510
-26%
804 401
-2%
271 413
-66%
600 103
+121%
2 308 777
+285%
2 395 336
+4%
2 460 658
+3%
EPS (Diluted)
3 206.18
N/A
4 404.37
+37%
4 255.64
-3%
5 813.39
+37%
5 261.6
-9%
4 356.37
-17%
4 202.39
-4%
2 512.69
-40%
2 376.86
-5%
2 472.26
+4%
2 400.94
-3%
2 830.32
+18%
2 948.49
+4%
2 499.86
-15%
2 098.54
-16%
287.16
-86%
-344.22
N/A
-2 241.94
-551%
-2 090.56
+7%
-2 382.5
-14%
-1 868.52
+22%
108.24
N/A
3 464.66
+3 101%
4 951.07
+43%
4 862.37
-2%
6 513.64
+34%
3 001.32
-54%
2 733.94
-9%
1 848.64
-32%
-910.3
N/A
-1 869.41
-105%
-1 640.38
+12%
-1 554.84
+5%
621.69
N/A
1 206.4
+94%
1 727.03
+43%
3 457.21
+100%
2 542.4
-26%
2 540.94
0%
2 128
-16%
1 427.72
-33%
2 380.9
+67%
4 380.43
+84%
5 169.98
+18%
5 510.35
+7%
5 541.91
+1%
3 989.46
-28%
3 050.11
-24%
3 650.31
+20%
4 217.48
+16%
11 266.81
+167%
23 831.65
+112%
21 882.31
-8%
15 856.61
-28%
17 571.1
+11%
5 446.32
-69%
11 981.45
+120%
46 198.08
+286%
51 469.74
+11%
52 258.08
+2%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.