Hanwha AeroSpace Co Ltd
KRX:012450

Watchlist Manager
Hanwha AeroSpace Co Ltd Logo
Hanwha AeroSpace Co Ltd
KRX:012450
Watchlist
Price: 818 000 KRW 2.63% Market Closed
Market Cap: 37.3T KRW
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Hanwha AeroSpace Co Ltd stock under the Base Case scenario is 948 587.93 KRW. Compared to the current market price of 818 000 KRW, Hanwha AeroSpace Co Ltd is Undervalued by 14%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
948 587.93 KRW
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.3
P/S
P/S
Price to Sales
3.3
vs History
0
vs Industry
53
Median 3Y
0.7
Median 5Y
0.5
Industry
3.8
Forward
1.6
More Details
16.1
P/E
P/E
Price to Earnings
16.1
vs History
30
vs Industry
21
Median 3Y
13.3
Median 5Y
11.6
Industry
33.2
Forward
23.1
More Details
26.7
P/OCF
P/OCF
Price to OCF
26.7
vs History
4
vs Industry
49
Median 3Y
4.8
Median 5Y
4.3
Industry
21.2
More Details
22.8
P/FCFE
P/FCFE
Price to FCFE
22.8
vs History
4
vs Industry
18
Median 3Y
7.3
Median 5Y
5.2
Industry
28.1
More Details
7.4
P/B
P/B
Price to Book Value
7.4
vs History
0
vs Industry
11
Median 3Y
1.8
Median 5Y
1.2
Industry
3.5
More Details
3.9
EV/S
EV/S
Enterprise Value to Sales
3.9
vs History
0
vs Industry
50
Median 3Y
0.8
Median 5Y
0.6
Industry
3.7
Forward
1.9
More Details
15.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
15.2
vs History
0
vs Industry
47
Median 3Y
3.5
Median 5Y
2.7
Industry
12.4
More Details
21.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21.1
vs History
0
vs Industry
31
Median 3Y
7.6
Median 5Y
6.3
Industry
20.5
Forward
14.6
More Details
25.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
25.2
vs History
0
vs Industry
32
Median 3Y
12.3
Median 5Y
11
Industry
27
Forward
15.9
More Details
31.3
EV/OCF
EV/OCF
Enterprise Value to OCF
31.3
vs History
4
vs Industry
47
Median 3Y
5.4
Median 5Y
5.3
Industry
22.6
More Details
68.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
68.2
vs History
4
vs Industry
34
Median 3Y
6.9
Median 5Y
6.9
Industry
30.7
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
0
vs Industry
58
Median 3Y
0.5
Median 5Y
0.4
Industry
2.5
More Details

Multiples Across Competitors

Competitors Multiples
Hanwha AeroSpace Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Hanwha AeroSpace Co Ltd
KRX:012450
37.2T KRW 3.3 16.1 21.1 25.2
US
RTX Corp
LSE:0R2N
172.6B USD 2.1 37.5 19.5 33.2
US
Raytheon Technologies Corp
NYSE:RTX
171.8B USD 2.1 37.3 19.4 33.1
NL
Airbus SE
PAR:AIR
122.7B EUR 1.7 29 15.3 24.1
US
Boeing Co
NYSE:BA
140.5B USD 2 -12.1 -19.5 -15.9
FR
Safran SA
PAR:SAF
100.5B EUR 3.6 -150.7 18.1 24.4
US
Lockheed Martin Corp
NYSE:LMT
109.9B USD 1.5 20 14.1 17.2
UK
Rolls-Royce Holdings PLC
LSE:RR
66.1B GBP 3.5 26.2 20.2 28
US
TransDigm Group Inc
NYSE:TDG
82.6B USD 10.1 50.2 25.1 27.3
DE
Rheinmetall AG
XETRA:RHM
70B EUR 7 97.6 38.6 49.6
US
General Dynamics Corp
NYSE:GD
73B USD 1.5 18.4 13.3 15.7
P/E Multiple
Earnings Growth PEG
KR
Hanwha AeroSpace Co Ltd
KRX:012450
Average P/E: 36.9
16.1
1%
16.1
US
RTX Corp
LSE:0R2N
37.5
28%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
37.3
28%
1.3
NL
Airbus SE
PAR:AIR
29
22%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -12.1 N/A N/A
FR
Safran SA
PAR:SAF
Negative Multiple: -150.7 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
20
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
26.2
3%
8.7
US
TransDigm Group Inc
NYSE:TDG
50.2
24%
2.1
DE
Rheinmetall AG
XETRA:RHM
97.6
56%
1.7
US
General Dynamics Corp
NYSE:GD
18.4
10%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Hanwha AeroSpace Co Ltd
KRX:012450
Average EV/EBITDA: 20.5
21.1
29%
0.7
US
RTX Corp
LSE:0R2N
19.5
17%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
19.4
17%
1.1
NL
Airbus SE
PAR:AIR
15.3
20%
0.8
US
Boeing Co
NYSE:BA
Negative Multiple: -19.5 N/A N/A
FR
Safran SA
PAR:SAF
18.1
13%
1.4
US
Lockheed Martin Corp
NYSE:LMT
14.1
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
20.2
12%
1.7
US
TransDigm Group Inc
NYSE:TDG
25.1
13%
1.9
DE
Rheinmetall AG
XETRA:RHM
38.6
36%
1.1
US
General Dynamics Corp
NYSE:GD
13.3
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Hanwha AeroSpace Co Ltd
KRX:012450
Average EV/EBIT: 27.8
25.2
34%
0.7
US
RTX Corp
LSE:0R2N
33.2
29%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
33.1
29%
1.1
NL
Airbus SE
PAR:AIR
24.1
27%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -15.9 N/A N/A
FR
Safran SA
PAR:SAF
24.4
17%
1.4
US
Lockheed Martin Corp
NYSE:LMT
17.2
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
28
17%
1.6
US
TransDigm Group Inc
NYSE:TDG
27.3
12%
2.3
DE
Rheinmetall AG
XETRA:RHM
49.6
42%
1.2
US
General Dynamics Corp
NYSE:GD
15.7
9%
1.7

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
Back to Top
ALPHA SPREAD
Follow us
Join more than 252,700+ 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 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.