Hantech Co., Ltd (098070) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hantech Co., Ltd stock KRW 38,505, price KRW 15,100, upside +155.0%, quality 74 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
20‑month range 15,100 KRW – 60,200 KRW · fair‑value band 27,158 KRW – 49,468 KRW · the 15,100 KRW price screens below the 38,505 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Hantech Co. in your weekly email
Every Wednesday you see whether Hantech Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Hantech Co., Ltd. produces and sells chemical process equipment/storage tanks and cryogenic containers in South Korea.
Show moreShow less
It offers static equipment, including heat exchangers, reactors, pressure vessels, tower and columns, and special equipment; tanks, such as cryogenic, low temperature, spherical, and other tanks; casks, and low and intermediate level radioactive wastes tanks; and green energy products.
The company was founded in 1973 and is based in Ulsan, South Korea. Hantech Co., Ltd. operates as a subsidiary of Foosung Co., Ltd.
Stock analysis
Hantech Co., Ltd (098070) currently trades at 15,100 KRW, while our model-based Fair Value estimate is 38,505 KRW, implying the stock looks roughly 61% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 56,160 KRW per share, and 23 of the 26 models we run sit above the 15,100 KRW price.
Bear case: the Asset-Based group reads lowest at 4,922 KRW, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 27,158 KRW (bear) to 49,468 KRW (bull), the price of 15,100 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 74/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Hantech Co., Ltd reported revenue of 172B KRW in FY2025 versus 116B KRW in FY2021, a compound +10.3%/yr. Reported net income was 30.8B KRW in FY2025.
Key figures
Market cap 168B KRW (≈ $124M) Micro · P/E ratio 5.1 · P/S ratio 0.92 · EPS (TTM) 2,888 KRW · Dividend yield 2.5% · Net margin 17.6% · Return on equity 20.0% · Return on assets (EBIT) 5.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 74 out of 100 (low confidence).
What moves the price
The share trades about 75% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −46% fair-value upside, at 155%, 098070 screens cheaper than that median.
Fair Value models
Bear27,158 KRWFair Value 38,505 KRWBull49,468 KRW
Price 15,100 KRW · Upside +155.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (2,155 KRW per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF44,268 KRW63,476 KRW88,222 KRW77
Growth DCF43,949 KRW61,274 KRW82,337 KRW76
Owner Earnings37,474 KRW53,704 KRW74,613 KRW74
All 26 models by family
DCF Models
FCF DCF44,268 KRW63,476 KRW88,222 KRW77
Owner Earnings37,474 KRW53,704 KRW74,613 KRW74
5Y Revenue Exit30,074 KRW42,433 KRW57,636 KRW70
5Y EBITDA Exit37,359 KRW56,531 KRW78,872 KRW72
5Y P/E Exit41,352 KRW64,260 KRW88,694 KRW68
10Y Revenue Exit35,522 KRW47,502 KRW62,980 KRW65
10Y EBITDA Exit39,871 KRW55,789 KRW76,878 KRW66
10Y P/E Exit42,021 KRW60,332 KRW83,305 KRW61
Earnings-Based
Graham-Dodd18,814 KRW69,146 KRW93,365 KRW61
Lynch FV16,520 KRW23,600 KRW30,680 KRW58
PEG = 1.016,520 KRW23,600 KRW30,680 KRW55
EPV19,311 KRW21,464 KRW23,196 KRW74
Dividend Discount
Gordon GGM2,382 KRW3,888 KRW4,953 KRW66
DDM Multi-Stage2,382 KRW3,734 KRW4,192 KRW65
Multiples
P/E Multiple43,576 KRW58,101 KRW72,626 KRW63
P/S Multiple23,186 KRW30,915 KRW38,643 KRW58
P/B Multiple49,278 KRW65,704 KRW82,130 KRW55
EV/EBIT45,975 KRW60,567 KRW75,158 KRW66
EV/EBITDA37,736 KRW49,582 KRW61,427 KRW67
EV/Revenue21,677 KRW30,024 KRW38,371 KRW54
Asset-Based
NCAV (Graham)3,248 KRW4,922 KRW6,152 KRW54
Growth DCF
Growth DCF43,949 KRW61,274 KRW82,337 KRW76
Rev-Margin DCF30,074 KRW43,021 KRW58,812 KRW70
Economic Profit
Residual Income14,218 KRW17,708 KRW25,093 KRW72
ROIC Compounder20,216 KRW23,991 KRW28,186 KRW69
Growth Earnings
Growth-Adj P/E30,938 KRW44,197 KRW57,457 KRW65
The fair value above starts from this blend and is adjusted for dilution from new shares.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.92/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
What shareholders gained per year (last 3 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ +48.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+46.0%
Dividend (yield on the price)2.5%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−14% → 22%
⚠ Approximate: the rate leans on 2025, which sits 64% above its own trend.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−24.2%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −25.7% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Specialty Industrial Machinery · 813 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score74 · Top 25%
Fair Value upside+155.0% · Top 25%
Profitability
Return on equity (12 months)20.0% · Top 25%
Return on assets13.4% · Top 25%
Net margin (12 months)17.6% · Top 25%
Operating margin (12 months)22.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−6.0% · Bottom 25%
Dividend yield (12 months)2.5% · Above median
Balance sheet
Debt / equity0.20× · Above median
Valuation Multiplesvs Specialty Industrial Machinery median · lower = cheaper
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.
Is Hantech Co., Ltd (098070) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 38,505 KRW versus a price of 15,100 KRW, about +155% upside (undervalued).
What is the fair value of 098070?
Our model-based fair value for Hantech Co., Ltd is 38,505 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 15,100 KRW.
What is the quality score of 098070?
Hantech Co., Ltd has a Quality Score of 74/100. 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 price target for Hantech Co., Ltd (098070)?
Our model-based price target is the fair value of 38,505 KRW (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 27,158 KRW, optimistic scenario 49,468 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hantech Co., Ltd stock forecast for 2026?
Our models put fair value at 38,505 KRW, about +155% upside versus a price of 15,100 KRW (undervalued). Cautious scenario 27,158 KRW, optimistic scenario 49,468 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hantech Co., Ltd (098070)?
Hantech Co., Ltd reported trailing-twelve-month revenue of about 182B KRW (latest available figure, as of Nov 8, 2026).
Does Hantech Co., Ltd pay a dividend?
Hantech Co., Ltd currently shows a dividend yield of 2.48% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Hantech Co., Ltd (098070) and when is the ex-dividend date?
Hantech Co., Ltd pays a dividend of 375.00 KRW per share a year, a dividend yield of 2.5%. The last ex-dividend date was Dec 29, 2025. The payout ratio is 13.0% of earnings. Free cash flow covers the dividend 13.91 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Hantech Co., Ltd (098070)?
For today's price to be fair in a discounted-cash-flow model, Hantech Co., Ltd would have to grow free cash flow by -24.2 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +10.3 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 098070 use?
Our models discount Hantech Co., Ltd at 13.1 %: a base by market capitalisation (micro), country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Hantech Co., Ltd that is -24.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Hantech Co., Ltd (098070) delivered so far?
Over the past 4 years revenue at Hantech Co., Ltd grew +10.3 % a year. The price currently implies free-cash-flow growth of -24.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Hantech Co., Ltd (098070) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Hantech Co., Ltd (-24.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hantech Co., Ltd (098070)?
The free-cash-flow yield on the price is 34.55 %: that much free cash flow Hantech Co., Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hantech Co., Ltd (098070)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hantech Co., Ltd it is 38,505 KRW per share (as of Nov 8, 2026), against a price of 15,100 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Hantech Co., Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 098070 trades below its calculated fair value: price 15,100 KRW, fair value 38,505 KRW, a gap of about +155% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 098070?
No. The price is what the market pays today (15,100 KRW); the fair value is what the company's own numbers justify (38,505 KRW). For Hantech Co., Ltd the two are 23,405 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hantech Co., Ltd worth?
The market values Hantech Co., Ltd at about 168B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 15,100 KRW; our models calculate a fair value of 38,505 KRW per share.
What do the bullish and bearish scenarios say about 098070?
Our models span a range for Hantech Co., Ltd: cautious scenario 27,158 KRW, base 38,505 KRW, optimistic 49,468 KRW per share (as of Nov 8, 2026, price 15,100 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 098070?
Hantech Co., Ltd trades at a price-to-earnings ratio of 5.1 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 38,505 KRW is built from several models across several years. Other multiples: P/B 1.0, P/S 0.9, EV/EBITDA 4.2.
How solid is the balance sheet of Hantech Co., Ltd (098070)?
Balance-sheet figures for Hantech Co., Ltd (as of Nov 8, 2026): return on equity 20.0%, debt of 0.20 per unit of equity. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is 098070 from its 52-week high?
Hantech Co., Ltd trades at 15,100 KRW, about 75% below its 52-week high of 60,200 KRW and at the low of 15,100 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 38,505 KRW is for.
Which stocks are comparable to Hantech Co., Ltd?
From the same area (Industrials) we also value SIE, GE Vernova Inc, Eaton Corporation, Parker-Hannifin Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Hantech Co., Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 15,100 KRW, calculated fair value 38,505 KRW (+155%), Quality Score 74/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 098070 calculated?
We run Hantech Co., Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 38,505 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Hantech Co., Ltd currently trades 61% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Hantech Co., Ltd (098070)?
The closing price on Nov 6, 2026 was 15,100 KRW. Our model-based fair value is 38,505 KRW, about +155% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hantech Co., Ltd right now?
The price is below even our cautious bear case (27,158 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (74/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (27,158 KRW to 49,468 KRW) leaves room in how you read the outcome.
Key figures of Hantech Co., Ltd
How large is the market capitalisation of Hantech Co., Ltd (098070)?
The market capitalisation of Hantech Co., Ltd is 168B KRW (≈ $124M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Hantech Co., Ltd (098070)?
The price-to-sales ratio of Hantech Co., Ltd is 0.92 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Hantech Co., Ltd (098070)?
Earnings per share at Hantech Co., Ltd are 2,888 KRW (price ÷ EPS = P/E 5.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hantech Co., Ltd (098070)?
The dividend yield of Hantech Co., Ltd is 2.5% (payout 13.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Hantech Co., Ltd (098070)?
The net margin of Hantech Co., Ltd is 17.6% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Hantech Co., Ltd (098070)?
The return on equity (ROE) of Hantech Co., Ltd is 20.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Hantech Co., Ltd (098070)?
On an EBIT basis the return on assets of Hantech Co., Ltd is 5.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Hantech Co., Ltd (098070)?
The operating margin of Hantech Co., Ltd is 22.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hantech Co., Ltd (098070)?
Revenue at Hantech Co., Ltd is growing −6.0% versus a year earlier (3y avg +8.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Hantech Co., Ltd (098070)?
Earnings per share at Hantech Co., Ltd are growing −35.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Hantech Co., Ltd (098070) hold?
Hantech Co., Ltd holds more cash than debt, 24.5B KRW net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Hantech Co., Ltd in the live analysis
One click puts Hantech Co., Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026