Hankuk Carbon Co Ltd
KRX:017960
Intrinsic Value
The intrinsic value of one Hankuk Carbon Co Ltd stock under the Base Case scenario is 17 193.9 KRW. Compared to the current market price of 19 690 KRW, Hankuk Carbon Co Ltd is Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hankuk Carbon Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Hankuk Carbon Co Ltd
Balance Sheet Decomposition
Hankuk Carbon Co Ltd
Current Assets | 460.9B |
Cash & Short-Term Investments | 78.8B |
Receivables | 157.9B |
Other Current Assets | 224.2B |
Non-Current Assets | 418.1B |
Long-Term Investments | 45.7B |
PP&E | 317.8B |
Intangibles | 46.2B |
Other Non-Current Assets | 8.4B |
Free Cash Flow Analysis
Hankuk Carbon Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Hankuk Carbon Co Ltd
Revenue
|
741.7B
KRW
|
Cost of Revenue
|
-624.2B
KRW
|
Gross Profit
|
117.6B
KRW
|
Operating Expenses
|
-72.6B
KRW
|
Operating Income
|
45B
KRW
|
Other Expenses
|
-24.7B
KRW
|
Net Income
|
20.3B
KRW
|
Profitability Score
Profitability Due Diligence
Hankuk Carbon Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Hankuk Carbon Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hankuk Carbon Co Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
Hankuk Carbon Co Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hankuk Carbon Co Ltd
According to Wall Street analysts, the average 1-year price target for Hankuk Carbon Co Ltd is 19 125 KRW with a low forecast of 14 140 KRW and a high forecast of 23 100 KRW.
Dividends
Current shareholder yield for Hankuk Carbon Co Ltd is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Hankuk Carbon Co Ltd stock under the Base Case scenario is 17 193.9 KRW.
Compared to the current market price of 19 690 KRW, Hankuk Carbon Co Ltd is Overvalued by 13%.