KOSPIAerospace & Defense000880

Hanwha

₩128,000▲ 3.06%2026-10-02 close
Market Cap
₩6.9T
Turnover
₩9.1B
Volume
70,000 shares
Shares out.
53.3M
PER
9.2×
PBR
0.5×
EPS
₩14,959
Dividend Yield
0.80%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩1,100 per share · Prices as of the 2026-10-02 close

01

Report overview

After the Split: Reshaped Into a Defense and Shipbuilding Holding Company

The August 2026 spin-off carved out the tech and life affiliates, leaving Hanwha Corporation as a holding company built on defense, shipbuilding, energy and finance stakes plus its own construction and global businesses, so its trajectory now hinges on affiliate earnings cycles and the discount applied to net asset value.

  1. 1

    The spin-off took effect on August 1, 2026, with the surviving entity relisted and the new entity newly listed on August 25. Core listed affiliates including Hanwha Aerospace, Hanwha Systems, Hanwha Ocean, Hanwha Solutions and Hanwha Life remain under the surviving Hanwha Corporation.

  2. 2

    Confirmed consolidated results show 2025 revenue of KRW 74.785tn and operating profit of KRW 4.147tn, well above 2024 (KRW 55.647tn and KRW 2.416tn), with the operating margin rising from 4.3% to 5.5%.

  3. 3

    Second-quarter 2026 consolidated revenue of KRW 28.638tn and operating profit of KRW 2.409tn were the highest in the disclosed quarterly window, yet the preceding fourth quarter of 2025 combined operating profit of only KRW 395.3bn with a net loss attributable to owners, underscoring quarterly volatility.

  4. 4

    On a parent-only basis, second-quarter 2026 preliminary revenue was KRW 1,001.3bn and operating profit KRW 113.3bn, down 11.4% and 12.6% year on year respectively (company disclosure, August 4, 2026, preliminary).

  5. 5

    The company has laid out a 2026-2030 capital allocation plan totaling KRW 700bn of investment and earmarking 25% of generated cash flow for shareholder returns, and it completed treasury share cancellations ahead of the split.

02

Business structure

Hanwha Corporation is the controlling company of the Hanwha group, holding both operating businesses of its own and stakes in affiliates.

Its own operations consist of two divisions, construction and global, and its cash flow is composed of 45% operating cash flow from those businesses, 15% dividend income and 40% brand license income.

The spin-off approved by the board in January 2026 passed an extraordinary shareholder meeting on July 15 and took effect on August 1, with the new entity Hanwha Machinery & Service Holdings listing on the main board on August 25.

The surviving Hanwha continues in defense, shipbuilding and offshore, energy and finance, while the new entity manages the tech and life affiliates.

Daishin Securities noted in July 2026 that the surviving company retains the core listed affiliates in defense and aerospace (Hanwha Aerospace, Hanwha Systems), shipbuilding and offshore (Hanwha Ocean), energy and chemicals (Hanwha Solutions, Hanwha Impact) and finance (Hanwha Life), while running construction and a global division covering industrial explosives and advanced materials.

The split ratio, based on book net asset value, was set at 0.7563533 for the surviving entity and 0.2436467 for the new one. That ratio reflected the cancellation of 4,450,816 common treasury shares in April 2026 and 156,425 first-series preferred shares in May 2026.

Value is heavily concentrated in one asset: Mirae Asset Securities said in an August 25, 2026 report that roughly 80% of the relisted surviving entity's value sits in Hanwha Aerospace, and Kiwoom Securities noted on July 29, 2026 that the share price had tracked Hanwha Aerospace, which accounts for about 90% of net asset value.

Competitive comparison therefore happens mainly at the holding-structure level, while the own businesses are benchmarked against large domestic builders and industrial explosives and materials suppliers.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩19.2T₩1.3T6.9%
2025Q3₩17.8T₩1.3T7.6%
2025Q4₩21.1T₩395.3B1.9%
2026Q1₩21.5T₩1.3T5.9%
2026Q2₩28.6T₩2.4T8.4%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩62.3T₩2.5T₩1.3T4.0%25.1%911.4%
2023₩53.1T₩2.4T₩380.5B4.5%3.5%531.8%
2024₩55.6T₩2.4T₩773B4.3%7.2%537.1%
2025₩74.8T₩4.1T₩372.5B5.5%3.1%497.4%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-04

04

Earnings analysis

Confirmed consolidated figures show 2025 revenue of KRW 74.785tn and operating profit of KRW 4.147tn, far above 2024 revenue of KRW 55.647tn and operating profit of KRW 2.416tn. The operating margin moved from 4.0% in 2022, 4.5% in 2023 and 4.3% in 2024 to 5.5% in 2025, a clear step up.

Net profit attributable to owners, however, fell to KRW 372.5bn in 2025 from KRW 773.0bn in 2024, because only part of the KRW 1.992tn total net profit accrued to the parent's shareholders.

Of total equity of KRW 48.435tn, non-controlling interests accounted for KRW 36.595tn against KRW 11.840tn for owners, so rising affiliate profit flows through to owners only in limited proportion.

Quarterly results swung from KRW 19.242tn revenue and KRW 1.335tn operating profit in the second quarter of 2025 to KRW 17.787tn and KRW 1.344tn in the third, then KRW 21.114tn and just KRW 395.3bn in the fourth, which also carried a KRW 153.2bn net loss attributable to owners.

Momentum then returned with KRW 21.451tn revenue and KRW 1.267tn operating profit in the first quarter of 2026 and a window-high KRW 28.638tn revenue with KRW 2.409tn operating profit in the second quarter, alongside KRW 440.7bn of net profit attributable to owners.

Operating cash flow expanded steadily from KRW 1.873tn in 2022 to KRW 3.793tn in 2023, KRW 6.881tn in 2024 and KRW 8.320tn in 2025, while the debt-to-equity ratio fell from 911.4% in 2022 to 497.4% in 2025 on a consolidated basis that includes insurance subsidiary liabilities.

On a parent-only basis, the ratio was reported at around 210% as of the end of the fourth quarter of 2025. These consolidated numbers predate the split, so it matters that the assets transferred to the new entity carried 2025 revenue of KRW 6.072tn and total assets of KRW 11.347tn.

For the own businesses alone, preliminary second-quarter 2026 parent revenue was KRW 1,001.3bn and operating profit KRW 113.3bn, down 11.4% and 12.6% year on year, with net profit of KRW 51.0bn swinging back into the black from a prior-year loss; construction posted KRW 577.4bn revenue and KRW 58.4bn operating profit, down 22% and 30%, while the global division grew revenue 7% to KRW 353.5bn but saw operating profit fall 29% to KRW 4.9bn.

05

Industry analysis

The surviving company's end markets split into defense, shipbuilding and offshore, energy, finance, and its own construction and explosives operations.

Defense has moved into the phase where export backlogs convert into deliveries: the four largest Korean defense contractors posted combined second-quarter 2026 revenue of KRW 13.177tn and operating profit of KRW 1.752tn, up 36.3% from KRW 1.285tn a year earlier, for a combined margin of about 13.3%.

Hanwha Aerospace reported second-quarter 2026 consolidated revenue of KRW 9.293tn, operating profit of KRW 1.366tn and a 14.7% margin, with ground defense revenue of KRW 2.108tn.

Ground defense backlog stood at about KRW 38.3tn, reflecting additional K9 howitzer exports to Finland and a follow-on Chunmoo supply contract with Estonia.

Industry attention in the second half is on whether the U.S. howitzer modernization program, the Spanish howitzer project, further Polish contracts and Middle East projects close, though observers caution that order expectations alone do not confirm earnings durability.

Shipbuilding sits on a backlog skewed to high-value vessels: Hanwha Ocean's delivery-based backlog was 153 vessels worth USD 33.77bn, of which LNG carriers accounted for 57 vessels and USD 14.46bn, more than 40% of the total.

Energy and chemicals show early recovery signals, as Hanwha Solutions posted second-quarter 2026 consolidated revenue of KRW 4.583tn and operating profit of KRW 306.5bn, up 47.01% and 200.33% year on year, with renewables contributing KRW 2.482tn of revenue and KRW 166.4bn of operating profit.

By contrast, the domestic construction market feeding the own businesses was described as weighed down by a downturn and raw material cost pressure.

06

Outlook

The company's stated capital allocation framework is relatively specific.

Hanwha plans to direct 25% of generated cash flow to shareholder returns, actively consider additional dividends if free cash flow and distributable reserves grow, spend KRW 700bn in total through 2030 across facilities, research and development and equity investments, and allocate the largest share, 45%, to balance sheet repair and working capital.

It also said it would keep reducing cash interest costs, which ran at roughly KRW 200bn in 2025. Funding for participation in the Hanwha Solutions rights offering is to come from sales of non-operating and non-core assets rather than new borrowing. On the own-business side, Iraq is the biggest swing factor.

The company said it aims for a second-half rebound on the back of approval to restart the remaining 70,000 units of the Bismayah New City Project and a backlog of about KRW 13.4tn excluding Bismayah's KRW 9.6tn, and it is awaiting the Iraqi cabinet approval that is a precondition for the restart.

The global division cited stable growth in explosives sales on recovering construction demand and top-line growth in trading from higher petrochemical prices.

At the affiliate level, Hanwha Aerospace said it would continue second-tranche Polish K9 production and K9 deliveries to Egypt and Australia in the second half, while Hanwha Solutions guided to higher residential energy revenue in the third quarter and full operation of the solar value chain at its Cartersville plant.

As for sell-side estimates, SK Securities projected on July 21, 2026 consolidated 2026 revenue of KRW 86.116tn and operating profit of KRW 5.455tn, though that estimate predates the split and therefore covers a different consolidation perimeter than the surviving entity.

07

Valuation

PER
9.2×
PBR
0.5×
ROE
6.7%
EPS
₩14,959
BPS
₩251,937
Dividend per share
₩1,100

As a holding company, the pricing debate centers less on earnings multiples than on the discount to the value of the stakes it holds.

Samsung Securities said in an August 26, 2026 report that the first relisting-day close implied a net asset value discount of about 69%, wider than the 61% average of the month before the trading halt, and attributed the widening to the rise in key affiliate stake values during the halt.

On price targets, Mirae Asset Securities set KRW 185,000 on August 25, 2026, Samsung Securities raised its figure to KRW 170,000 on August 26, 2026, Kiwoom Securities maintained KRW 169,000 on July 29, 2026, and SK Securities cut to KRW 130,000 on July 21, 2026 to reflect lower net asset value after affiliate share price declines - all of these are the brokers' own views, not KOSAI's.

It is also worth noting that book-value-based metrics vary widely with the calculation basis.

Whether only owners' equity is used as the denominator, and whether the reduced post-split share count and net assets are reflected, changes the size of the discount to net assets, while earnings-based multiples are volatile because the last four reported quarters include the fourth quarter of 2025, when net profit attributable to owners was negative.

On dividends, a policy floor and the plan to return 25% of cash flow are disclosed, but any additional payout tied to free cash flow remains under consideration, so the eventual scale of returns is not yet fixed.

PER, EPS, PBR and BPS are all calculated in-house (the same method as Naver and Toss) · Dividend yield = cash dividend per share from DART filings (supplemented by KRX) ÷ current price · As of 2026-09-04

08

Bull factors

Affiliate earnings power showing up in reported numbers

Among confirmed figures, second-quarter 2026 revenue of KRW 28.638tn and operating profit of KRW 2.409tn are the largest in the disclosed quarterly window.

Hanwha Aerospace posted consolidated revenue of KRW 9.293tn, operating profit of KRW 1.366tn and a 14.7% margin in the same quarter, while Hanwha Ocean recorded KRW 5.443tn revenue and KRW 736.1bn operating profit, its best quarter since launch.

Ground defense backlog of about KRW 38.3tn and Hanwha Ocean's USD 33.77bn backlog support visibility on future revenue recognition.

Simpler structure and documented return policy

When it launched the spin-off, the company cited both sharper focus by business group and the removal of the conglomerate discount as objectives.

Ahead of the split, 4,450,816 common treasury shares and 156,425 first-series preferred shares were cancelled and reflected in the split ratio, and Mirae Asset Securities said in an August 2026 report that most of the shareholder-return capacity stays with the surviving entity, with a minimum dividend per share and treasury and preferred share cancellations locked into disclosures. Because the policy exists in disclosed form, execution can be verified externally.

Own-business margin and the Iraqi backlog

Construction revenue and operating profit fell 22% and 30% in the second quarter of 2026, yet the company said cost-ratio improvement kept the divisional operating margin at 10.1%.

Alongside a backlog of about KRW 13.4tn, the separately booked KRW 9.6tn Bismayah project is potential volume that would convert into revenue upon restart. In the global division, higher explosives sales in the second half and trading top-line growth from rising petrochemical prices were flagged as positives.

Together with dividend income and brand license fees, the own businesses form the base of holding-company cash flow.

09

Bear factors

Concentration in a single asset

Daishin Securities said in April 2026 that Hanwha Aerospace accounts for 84% of total net asset value and that heavy dependence on a single affiliate's stake value can drive share price volatility.

Kiwoom Securities similarly noted in July 2026 that the stock had tracked Hanwha Aerospace, which represents about 90% of net asset value. In other words, any wobble in defense conditions or individual contract timing propagates straight into the holding company's metrics.

Conversion into owner-level profit

Of KRW 1.992tn in consolidated net profit for 2025, only KRW 372.5bn was attributable to owners, down from KRW 773.0bn in 2024. Non-controlling interests of KRW 36.595tn out of KRW 48.435tn total equity mean affiliate growth does not pass through fully to the parent's shareholders.

In the fourth quarter of 2025, revenue of KRW 21.114tn produced just KRW 395.3bn of operating profit and a KRW 153.2bn net loss attributable to owners, showing that the gap between consolidated scale and owner-level profit appears on a quarterly basis too.

Softer own businesses and funding needs

Preliminary parent-only results for the second quarter of 2026 showed operating profit down 12.6% and revenue down 11.4% year on year amid a construction downturn and raw material cost pressure. Restarting Bismayah depends on the external variable of Iraqi cabinet approval.

The Hanwha Solutions rights offering was delayed by repeated correction requests from the Financial Supervisory Service, with the size trimmed to KRW 1.8tn. With a debt repayment plan underway to lower the parent-only leverage ratio, the company must support affiliates and repair its balance sheet at the same time.

10

Risk factors

Governance and succession uncertainty

The split coincided with promotions for Kim Dong-kwan, Kim Dong-won and Kim Dong-sun, and commentary suggested that once both companies are priced separately in the market, a reference point emerges for future stake reshuffling among the brothers and for succession costs.

Some in the business community discuss a longer-term merger between Hanwha Corporation and Hanwha Energy, though that path would have to clear controversy over Hanwha Energy's overlapping listing.

At the January announcement, the company said it was not considering a further split of the finance unit, stake swaps among major shareholders or additional group separations, and no related timetable has been fixed. These governance scenarios should be read as observation rather than established fact.

Export, geopolitical and delivery risk

Industry attention in the second half is on closing large programs in the United States, Spain, Poland and the Middle East, but observers also caution that order expectations alone do not confirm earnings durability.

One analysis noted that export growth has not translated into margin improvement at every company, with outcomes varying by product mix, costs, exchange rates and delivery schedules. Hanwha Ocean said it continues discussions in other regions after failing to win the Canadian submarine program. Contract timing and delivery capability can reshape the profile of quarterly results.

Balance sheet and comparability of accounts

The consolidated debt-to-equity ratio fell to 497.4% in 2025 from 537.1% in 2024 but remains high, and because it includes insurance subsidiary liabilities it differs in nature from the parent-only measure. The company said it would keep repaying borrowings to bring the parent-only ratio down.

In addition, the assets transferred to the new entity carried 2025 revenue of KRW 6.072tn and total assets of KRW 11.347tn, so results disclosed after the split are not directly comparable with historical figures. Any metric should be read only after checking the change in consolidation perimeter.

11

What to watch next

  1. Late October to early November 2026

    Preliminary parent-only results for the third quarter of 2026, the first period after the split. This is the first data point showing whether construction cost ratios and explosives sales in the global division have broken out of the second quarter's profit decline.

  2. During November 2026

    The third-quarter report filing. Consolidated statements restated for the surviving entity, along with leverage and the split between owners' and non-controlling equity, will appear as confirmed figures for the first time.

  3. During the fourth quarter of 2026

    Whether the Iraqi cabinet grants the approval required to restart the remaining 70,000 units of the Bismayah New City Project. The timing of that approval determines when the separately booked KRW 9.6tn backlog begins converting into revenue.

  4. Second half of 2026 through first half of 2027

    Whether the U.S. howitzer modernization program, the Spanish howitzer project, further Polish contracts and Middle East projects are signed, plus progress on second-tranche Polish K9 production and K9 deliveries to Egypt and Australia. These indicate how fast the ground defense backlog converts into revenue.

  5. Around the March 2027 annual general meeting

    The dividend decision for fiscal 2026 and the report on treasury share holdings and disposal plans. This is when the stated policy of returning 25% of cash flow and considering additional dividends as free cash flow grows can be checked against the actual payout.

12

Overall view

Hanwha Corporation completed its spin-off in August 2026 and is now a holding company owning stakes in defense and aerospace, shipbuilding and offshore, energy and chemicals and finance, alongside its own construction and global businesses.

Confirmed results show 2025 revenue of KRW 74.785tn, operating profit of KRW 4.147tn and a 5.5% operating margin, with both scale and margin stepping up, followed by a window-high second quarter of 2026 at KRW 28.638tn revenue and KRW 2.409tn operating profit.

Net profit attributable to owners, however, fell to KRW 372.5bn in 2025 and turned negative in the fourth quarter of that year, so how much consolidated scale reaches shareholders depends heavily on the non-controlling interest structure.

The own businesses saw profit decline on a parent-only basis in the second quarter of 2026, and any rebound rests on approval to restart the Bismayah project plus explosives and trading demand.

The company has disclosed a capital allocation plan returning 25% of cash flow to shareholders and investing KRW 700bn in total through 2030, and it completed treasury share cancellations ahead of the split.

The bullish case rests on defense and shipbuilding backlogs and a simpler structure; the bearish case on single-affiliate concentration, the conversion rate into owner-level profit and high consolidated leverage.

Because the consolidation perimeter has changed, the starting point for any assessment is the next quarterly report and its confirmed figures for the surviving entity. This material is for information purposes only and contains no buy or sell recommendation.

13

Sources

  1. Korea Exchange (KRX) — Prices · Market Cap · Volume
  2. FSS electronic disclosure system (DART) — Financial statements · Dividend filings
Show 18 more articles and sources
  1. file.alphasquare.co.kr
  2. comp.fnguide.com
  3. comp.wisereport.co.kr
  4. money2.daishin.com
  5. alphasquare.co.kr
  6. itooza.com
  7. fintel.io
  8. huffingtonpost.kr
  9. m-i.kr
  10. huffingtonpost.kr
  11. ajunews.com
  12. sedaily.com
  13. seoul.co.kr
  14. newsspace.kr
  15. dongponews.net
  16. m.irgo.co.kr
  17. investing.com
  18. ebn.co.kr

Report written 2026-09-05 · Data as of 2026-09-04

This content is AI analysis of market data and web search results, provided for information only. It is not a solicitation or recommendation to invest. Investment decisions and their consequences are the investor's own responsibility. Data may be delayed or contain errors.