First Time Loading...

Hanwha AeroSpace Co Ltd
KRX:012450

Watchlist Manager
Hanwha AeroSpace Co Ltd Logo
Hanwha AeroSpace Co Ltd
KRX:012450
Watchlist
Price: 218 000 KRW 1.87% Market Closed
Updated: May 11, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

9.4T
-10%
Revenue
Growth Rates:
1 Year
+33%
3 Years
+76%
5 Years
+110%
7 Years
+166%
10 Years
+256%
691.1B
-16%
Operating Income
Growth Rates:
1 Year
+73%
3 Years
+183%
5 Years
+1 200%
7 Years
+359%
10 Years
+620%
817.5B
-26%
Net Income
Growth Rates:
1 Year
+318%
3 Years
+573%
5 Years
+2 429%
7 Years
+137%
10 Years
+517%

Earnings Waterfall
Hanwha AeroSpace Co Ltd

Revenue
9.4T KRW
Cost of Revenue
-7.2T KRW
Gross Profit
2.1T KRW
Operating Expenses
-1.4T KRW
Operating Income
691.1B KRW
Other Expenses
126.4B KRW
Net Income
817.5B KRW

Income Statement
Hanwha AeroSpace Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Revenue
2 629 770
N/A
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%
9 359 006
-10%
Gross Profit
Cost of Revenue
(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)
(7 221 205)
Gross Profit
620 851
N/A
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%
2 137 801
-14%
Operating Income
Operating Expenses
(524 817)
(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)
(1 446 687)
Selling, General & Administrative
(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)
(1 051 500)
Research & Development
(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)
(302 301)
Depreciation & Amortization
(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)
(92 885)
Other Operating Expenses
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
Operating Income
96 034
N/A
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%
691 115
-16%
Pre-Tax Income
Interest Income Expense
51 915
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
754 317
Non-Reccuring Items
(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)
Gain/Loss on Disposition of Assets
3 242
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
954
Total Other Income
(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)
(175 135)
Pre-Tax Income
142 267
N/A
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%
1 214 769
-29%
Net Income
Tax Provision
(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)
(237 851)
Income from Continuing Operations
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
976 918
Income to Minority Interest
(545)
(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)
Net Income (Common)
132 493
N/A
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%
EPS (Diluted)
2 499.86
N/A
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%
4 989.27
-9%
3 989.46
-20%
3 050.11
-24%
3 650.31
+20%
3 855.88
+6%
11 266.81
+192%
23 831.65
+112%
21 882.31
-8%
16 102.87
-26%

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
Join more than 136,200+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.