Stock A042700 HANMI SEMICONDUCTOR CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials HANMI Semiconductor Co., Ltd.

Equities

A042700

KR7042700005

Semiconductor Equipment & Testing

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
161,700 KRW -2.18% Intraday chart for HANMI Semiconductor Co., Ltd. +9.48% +162.07%
May. 28 Hanmi Semiconductor to be Included in Kospi 200 Index from June MT
May. 28 South Korean Shares Close Largely Unchanged as Investors Seek Direction of US Key Rates MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 406,949 890,136 1,872,056 1,119,402 6,005,835 15,600,768 - -
Enterprise Value (EV) 2 406.9 890.1 1,922 1,017 5,827 15,449 15,328 15,601
P/E ratio 21.1 x 18 x 17.9 x 12.2 x 22.4 x 65.3 x 52.2 x 26.3 x
Yield - 2.21% 1.59% 1.74% 0.68% 0.27% 0.3% 0.4%
Capitalization / Revenue 3.38 x 3.46 x 5.02 x 3.42 x 37.8 x 26.4 x 21 x 11.4 x
EV / Revenue 3.38 x 3.46 x 5.15 x 3.11 x 36.6 x 26.2 x 20.7 x 11.4 x
EV / EBITDA - 12.2 x 14.9 x 8.43 x 135 x 61.2 x 47.2 x 25.7 x
EV / FCF - 28.1 x 70.6 x 10.1 x 334 x 552 x 141 x 23.9 x
FCF Yield - 3.56% 1.42% 9.87% 0.3% 0.18% 0.71% 4.19%
Price to Book - 3.46 x 5.4 x 2.87 x 10.5 x 20.7 x 16.5 x 8.67 x
Nbr of stocks (in thousands) 100,481 98,358 98,920 97,339 97,339 96,480 - -
Reference price 3 4,050 9,050 18,925 11,500 61,700 161,700 161,700 161,700
Announcement Date 3/13/20 2/8/21 1/19/22 2/7/23 1/18/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 120.4 257.4 373.2 327.6 159 590.3 741.3 1,369
EBITDA 1 - 72.78 128.9 120.6 43.22 252.3 324.6 606.1
EBIT 1 - 66.65 122.4 111.9 34.61 243.7 304.9 593.3
Operating Margin - 25.89% 32.8% 34.15% 21.77% 41.29% 41.13% 43.34%
Earnings before Tax (EBT) 1 - 65.65 134.5 129.6 345.3 315.4 323.8 776.4
Net income 1 - 50.41 103.8 98.1 267.2 240.8 243.9 597.7
Net margin - 19.59% 27.82% 29.95% 168.05% 40.8% 32.9% 43.66%
EPS 2 191.5 502.0 1,056 939.0 2,753 2,476 3,097 6,148
Free Cash Flow 3 - 31,714 27,203 100,411 17,459 28,000 109,000 653,800
FCF margin - 12,321.52% 7,289.69% 30,651.2% 10,980.13% 4,743.18% 14,703.1% 47,757.49%
FCF Conversion (EBITDA) - 43,573.57% 21,105.04% 83,251.12% 40,396.51% 11,098.79% 33,582.3% 107,863.65%
FCF Conversion (Net income) - 62,906.34% 26,203.23% 102,356.68% 6,533.98% 11,626.84% 44,689.32% 109,382.84%
Dividend per Share 2 - 200.0 300.0 200.0 420.0 432.0 480.0 640.0
Announcement Date 3/13/20 2/8/21 1/19/22 2/7/23 1/18/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 101.6 63.19 123.2 80.31 60.91 26.52 49.07 31.2 52.22 77.32 141 165.9 206 241.9
EBITDA - - 46.05 34.47 -152.5 - - - - - - - - -
EBIT 1 35.69 21.26 43.89 32.2 14.53 2.075 11.18 2.903 18.37 28.71 59.55 71.37 84.25 108.5
Operating Margin 35.11% 33.64% 35.63% 40.09% 23.85% 7.82% 22.78% 9.3% 35.18% 37.13% 42.25% 43.01% 40.89% 44.84%
Earnings before Tax (EBT) 1 39.86 25.65 50.17 51.06 2.709 174.7 41.43 19.28 109.9 90.51 62.96 80.53 93.67 116.9
Net income 1 29.72 19.62 36.84 38.7 2.938 133.2 33.98 14.67 85.36 69.6 47.22 60.4 70.25 89.98
Net margin 29.24% 31.05% 29.91% 48.19% 4.82% 502.02% 69.25% 47.01% 163.48% 90.02% 33.5% 36.4% 34.1% 37.19%
EPS 2 - - - - - - - - - - 485.1 620.5 721.7 924.4
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 1/19/22 5/4/22 7/15/22 10/19/22 2/7/23 4/19/23 8/3/23 11/10/23 1/18/24 4/19/24 - - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 49.6 - - - - -
Net Cash position 1 - - - 102 179 152 273 -
Leverage (Debt/EBITDA) - - 0.3849 x - - - - -
Free Cash Flow 2 - 31,714 27,203 100,411 17,459 28,000 109,000 653,800
ROE (net income / shareholders' equity) - 21.2% 34.4% 25% 55.6% 35.7% 33.8% 41.5%
ROA (Net income/ Total Assets) - 17.2% 27.6% 20.9% 45.3% 28.7% 28.9% 39.2%
Assets 1 - 292.5 375.9 470.4 589.7 840.6 844 1,527
Book Value Per Share 3 - 2,614 3,506 4,008 5,875 7,822 9,784 18,659
Cash Flow per Share - - 529.0 1,115 464.0 - - -
Capex 1 - 5.77 25.1 9.09 27.5 17.3 18.1 16.1
Capex / Sales - 2.24% 6.72% 2.78% 17.31% 2.92% 2.44% 1.18%
Announcement Date 3/13/20 2/8/21 1/19/22 2/7/23 1/18/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for HANMI Semiconductor Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
161,700 KRW
Average target price
144,167 KRW
Spread / Average Target
-10.84%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Semiconductor Machinery Manufacturing

1st Jan change Capi.
HANMI SEMICONDUCTOR CO., LTD. Stock HANMI Semiconductor Co., Ltd.
+162.07% 11.28B
APPLIED MATERIALS, INC. Stock Applied Materials, Inc.
+32.71% 178B
DISCO CORPORATION Stock Disco Corporation
+75.79% 42.38B
GLOBALFOUNDRIES, INC. Stock GlobalFoundries, Inc.
-19.14% 27.22B
NAURA TECHNOLOGY GROUP CO., LTD. Stock NAURA Technology Group Co., Ltd.
+19.39% 21.51B
BE SEMICONDUCTOR INDUSTRIES N.V. Stock BE Semiconductor Industries N.V.
-1.06% 11.28B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA Stock Advanced Micro-Fabrication Equipment Inc. China
-15.53% 11.11B
KOKUSAI ELECTRIC CORPORATION Stock Kokusai Electric Corporation
+40.29% 6.39B
PIOTECH INC. Stock Piotech Inc.
-19.90% 4.81B
ACM RESEARCH (SHANGHAI), INC. Stock ACM Research (Shanghai), Inc.
-27.29% 4.57B
Semiconductor Machinery Manufacturing
  1. Stock Market
  2. Equities
  3. A042700 Stock
  4. Financials HANMI Semiconductor Co., Ltd.