EN DE

Hanwha Ocean Co (042660) Fair Value & Analysis

Industrials · KR · Market cap 24.9T KRW

HO Hanwha Ocean Co 042660 · KO
Price90,700 KRW
Fair Value42,795 KRW
Upside-52.8%
Quality46/100
Watch Hanwha Ocean Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 11.9% net margin
Low debt · generates free cash flow
Ranks above peers (8/11)
Moderate moat 60/100
Evidence: High Range 27,678 KRW – 81,340 KRW Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from 44,212 KRW to 42,795 KRW (−3.2%) since Jul 12, 2026. Share price +11.6% over the past month.

Below-average quality, and screening another 53% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (81,340 KRW). The favourable scenario is already priced in.
  • The model range is unusually wide (27,678 KRW to 81,340 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

149,900 KRW 15,296 KRW Fair Value 42,795 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 15,296 KRW – 149,900 KRW · fair‑value band 27,678 KRW – 81,340 KRW · the 90,700 KRW price screens above the 42,795 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Hanwha Ocean Co (042660) currently trades at 90,700 KRW, while our model-based Fair Value estimate is 42,795 KRW, implying the stock looks roughly 52.8% overvalued today. The Quality Score stands at 46/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Hanwha Ocean Co generated revenue of 12.9T KRW at a net margin of 11.9%. Revenue grew 2.1% year over year. It earns a return on equity of 25.7%. Net debt stands at 4.9T KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 27,678 KRW (bear case) to 81,340 KRW (bull case); at 90,700 KRW, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 41% below its 52-week high and 27% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -60% fair-value upside, at -53%, 042660 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF 18,220 KRW 29,466 KRW 46,073 KRW 80
Residual Income 28,735 KRW 40,910 KRW 239,855 KRW 76
Rev-Margin DCF 24,577 KRW 43,545 KRW 64,605 KRW 74
All 26 models by family
DCF Models
FCF DCF 17,618 KRW 29,965 KRW 49,194 KRW 38
Owner Earnings 23,856 KRW 39,591 KRW 64,096 KRW 31
5Y Revenue Exit 24,577 KRW 43,638 KRW 67,792 KRW 39
5Y EBITDA Exit 28,901 KRW 51,556 KRW 77,618 KRW 41
5Y P/E Exit 39,989 KRW 71,861 KRW 104,777 KRW 38
10Y Revenue Exit 20,823 KRW 37,828 KRW 60,213 KRW 36
10Y EBITDA Exit 24,711 KRW 43,389 KRW 67,738 KRW 37
10Y P/E Exit 31,881 KRW 57,649 KRW 88,535 KRW 35
Earnings-Based
Graham-Dodd 27,653 KRW 76,901 KRW 101,060 KRW 54
Lynch FV 15,429 KRW 22,041 KRW 28,653 KRW 50
PEG = 1.0 15,429 KRW 22,041 KRW 28,653 KRW 46
EPV 29,615 KRW 35,745 KRW 41,193 KRW 59
Dividend Discount
Gordon GGM 912.62 KRW 1,992 KRW 3,352 KRW 70
DDM Multi-Stage 912.62 KRW 1,467 KRW 2,076 KRW 61
Multiples
P/E Multiple 64,049 KRW 85,399 KRW 106,749 KRW 63
P/S Multiple 51,849 KRW 69,132 KRW 86,416 KRW 58
P/B Multiple 51,849 KRW 69,132 KRW 86,416 KRW 55
EV/EBIT 44,088 KRW 60,489 KRW 76,891 KRW 53
EV/EBITDA 39,923 KRW 54,936 KRW 69,950 KRW 54
EV/Revenue 30,001 KRW 45,052 KRW 60,103 KRW 43
Asset-Based
NCAV (Graham) 10,070 KRW 13,494 KRW 20,141 KRW 50
Growth DCF
Growth DCF 18,220 KRW 29,466 KRW 46,073 KRW 80
Rev-Margin DCF 24,577 KRW 43,545 KRW 64,605 KRW 74
Economic Profit
Residual Income 28,735 KRW 40,910 KRW 239,855 KRW 76
ROIC Compounder 31,358 KRW 41,408 KRW 53,640 KRW 72
Growth Earnings
Growth-Adj P/E 51,010 KRW 72,872 KRW 94,733 KRW 68

Widest divergence: Growth Earnings (72,872 KRW) versus Dividend Discount (1,467 KRW). Highest evidence: Growth DCF (80).

Notify me when 042660 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 12.9T KRW
Revenue growth (YoY) +2.1%
Net margin 11.9%
Return on equity 25.7%
Free cash flow 598B KRW FY2025
Operating margin 13.7%
More key figures
EPS growth (YoY) +131%
Net debt 4.9T KRW FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 45 · Market factors (momentum, volatility) 28

Profitability 45
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 40
Balance sheet, leverage, solvency risk
Investment 30
Disciplined investing over empire-building
Low Volatility 35
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 30
Distance to the 52-week high (market factor)
Net Issuance 50
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Hanwha Ocean Co., Ltd. operates as a shipbuilding and offshore contractor in South Korea and internationally. The company offers commercial vessels, including tankers, container carriers, bulk carriers, ore carriers, liquefied natural gas (LNG) and liquefied petroleum gas carriers, LNG floating storage regasification units, chemical carriers, and other …

Full company description

Hanwha Ocean Co., Ltd. operates as a shipbuilding and offshore contractor in South Korea and internationally. The company offers commercial vessels, including tankers, container carriers, bulk carriers, ore carriers, liquefied natural gas (LNG) and liquefied petroleum gas carriers, LNG floating storage regasification units, chemical carriers, and other vessels; and FLNG, fixed platforms, and drilling rigs; and FPSO/FPU/FSOs for offshore oil and gas exploration and production, as well as provision of engineering and construction, including commercial and residential building, infrastructure, environmental facilities, and power plants. It is also provides electronic detonators, blasting systems, industrial explosives products, mining services, petrochemicals, and inorganic compounds; display manufacturing and logistics equipment, autonomous guided vehicles; space launch vehicle engines, satellite services, gas turbine engines and components, and aircraft components; artillery systems, armored vehicles, air defense systems, unmanned ground systems, precision-guided munitions, and navigation systems; lithium-ion battery systems for submarines and ships; and ship engines and generators. In addition, the company provides system integration, application management, cloud management, artificial intelligence, cloud computing, video surveillance solutions; automation equipment; and industrial compressors. Further, it manufactures ethylene, propylene, butadiene, gasoline, diesel, jet fuel, LPG, and solvents. Additionally, the company provides life insurance, mortgage and personal loans, trust, fund, retirement pension, automobile insurance, general insurance, securities brokerage and underwriting, and asset management. It also involved in the real estate development, insurance agency, retail, fashion, food & beverage businesses. The company was founded in 1952 and is headquartered in Geoje-si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hanwha Ocean Co reported revenue of 12.8T KRW in FY2025 versus 4.5T KRW in FY2021, a compound +29.9%/yr. Reported net income was 1.2T KRW in FY2025.

Growth Quality 83/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
12.8T KRW
Latest YoY
+18.6%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+38.0%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.7%
Avg. growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.7%
Revenue +29.9%/yr
FY21 4.5T KRW
FY22 4.9T KRW
FY23 7.4T KRW
FY24 10.8T KRW
FY25 12.8T KRW
Net income
FY21 −1.7T KRW
FY22 −1.7T KRW
FY23 160B KRW
FY24 528B KRW
FY25 1.2T KRW

042660 screens 53% overvalued. Compare with General Electric Company →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Hanwha Ocean Co Fair Value". https://www.fairvalue-calculator.com/stock/042660

Peer Group

Aerospace & Defense · 225 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 46 · Below median
Fair Value upside −53% · Above median
Return on equity (TTM) 26% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 12% · Above median
Operating margin (TTM) 14% · Above median
Revenue growth 2% · Below median
Debt / equity 0.38× · Higher than median

Valuation Multiples vs Aerospace & Defense median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 1.0× · Cheaper than 75% of peers
PEG 0.44× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 11 · sector 50
PAST 100 · sector 39
HEALTH 81 · sector 94
DIVIDEND 0 · sector 15

VALUE 0: the price sits above our fair-value range.

Insider activity: 35/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Weapons Defense

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Aerospace & Defense stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
General Electric Company GE $365.33 $116.71 -68%
RTX Corporation RTX $222.76 $88.37 -60%
Airbus SE 1AIR €213.05 €86.20 -60%
The Boeing Company BA $231.20 $49.09 -79%
China CSSC Holdings 600150 ¥33.89 ¥21.90 -35%
HD Hyundai Heavy Industries Co 329180 496,000 KRW 272,966 KRW -45%
Hanwha Aerospace Co 012450 1,156,000 KRW 573,468 KRW -50%
ASELSAN Elektronik Sanayi ve Ticaret Anonim Sirketi ASELS 346.75 TRY 130.70 TRY -62%
Saab AB SAABB kr 680.10 kr 212.84 -69%
Kongsberg Gruppen ASA KOG kr 330.10 kr 101.07 -69%

Compare Hanwha Ocean Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Hanwha Ocean Co (042660) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 42,795 KRW versus a price of 90,700 KRW, about −53% (overvalued).
What is the fair value of 042660?
Our model-based fair value for Hanwha Ocean Co is 42,795 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 90,700 KRW.
What is the quality score of 042660?
Hanwha Ocean Co has a Quality Score of 46/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Hanwha Ocean Co (042660)?
Hanwha Ocean Co reported trailing-twelve-month revenue of about 12.9T KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 042660?
The net profit margin of Hanwha Ocean Co is about 11.9%, meaning it keeps roughly 11.9% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Hanwha Ocean Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.