Valuation Hanwa Co., Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 17/06/2026 pm IST			5-day change	1st Jan Change
1,707.00 ^JPY	-0.18%		+2.22%	+19.04%

13/05	Hanwa Co., Ltd. authorizes a Buyback Plan.	CI
13/05	Hanwa Co., Ltd. announces an Equity Buyback for 4,000,000 shares, representing 2.06% for ¥5,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,37,965	1,31,665	1,60,313	2,41,163	1,97,472	3,31,112	-	-
Change	-	-4.57%	21.76%	50.43%	-18.12%	67.68%	-	-
Enterprise Value (EV) ¹	3,86,929	6,46,088	4,24,096	5,26,675	5,09,799	6,45,007	6,50,071	6,36,800
Change	-	66.98%	-34.36%	24.19%	-3.2%	26.52%	0.79%	-2.04%
P/E	7.03x	3.02x	3.11x	6.28x	4.34x	8.04x	7.99x	7.71x
PBR	0.73x	0.56x	0.53x	0.69x	0.52x	0.71x	0.76x	0.71x
PEG	-	0x	0.2x	-0.2x	0.2x	-0.6x	1.28x	2.16x
Capitalization / Revenue	0.08x	0.06x	0.06x	0.1x	0.08x	0.11x	0.13x	0.12x
EV / Revenue	0.22x	0.3x	0.16x	0.22x	0.2x	0.26x	0.25x	0.24x
EV / EBITDA	11x	9.38x	5.92x	8.9x	7.12x	9.94x	9.65x	9.14x
EV / EBIT	13.2x	10.4x	6.62x	10.6x	8.29x	11x	10.7x	10.5x
EV / FCF	34.5x	-2.18x	1.53x	90.7x	-43.6x	33.5x	140x	19.2x
FCF Yield	2.9%	-45.8%	65.5%	1.1%	-2.3%	21.4%	0.71%	5.2%
Dividend per Share ²	12	20	26	37	45	58	38.33	36
Rate of return	1.77%	3.09%	3.3%	3.12%	4.6%	3.73%	2.25%	2.11%
EPS ²	96.55	214.7	253.5	189	225.1	193.1	213.7	221.3
Distribution rate	12.4%	9.32%	10.3%	19.6%	20%	30%	17.9%	16.3%
Net sales ¹	17,45,501	21,64,049	26,68,228	24,31,980	25,54,514	26,62,669	26,24,714	26,57,874
EBITDA ¹	35,179	68,882	71,666	59,158	71,582	68,266	67,367	69,705
EBIT ¹	29,232	62,367	64,105	49,722	61,532	58,444	60,700	60,925
Net income ¹	19,617	43,617	51,505	38,417	45,482	38,265	44,200	45,367
Net Debt ¹	2,48,964	5,14,423	2,63,783	2,85,512	3,12,327	3,13,895	3,18,959	3,05,688
Reference price ²	679.00	648.00	789.00	1,186.00	978.00	1,707.00	1,707.00	1,707.00
Nbr of stocks (in thousands)	2,03,189	2,03,187	2,03,185	2,03,341	2,01,914	1,93,973	-	-
Announcement Date	12/05/21	13/05/22	12/05/23	10/05/24	09/05/25	12/05/26	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HANWA CO., LTD.	8.5x	0.26x	9.95x	2.87%	206.73Cr
ALLEIMA AB	19.53x	1.27x	9.11x	2.55%	257.7Cr
FANGDA SPECIAL STEEL TECHNOLOGY CO., LTD.	9.09x	-	-	-	139.94Cr
JIANGSU CHANGBAO STEELTUBE CO.,LTD	12.22x	-	-	-	94Cr
Average	12.33x	0.76x	9.53x	2.71%	174.53Cr
Weighted average by Cap.	13.19x	0.82x	9.49x	2.69%