EN DE

Hana Materials Inc (166090) Fair Value & Analysis

Technology · KR · Market cap 1.0T KRW

HM Hana Materials Inc 166090 · KQ
Price53,600 KRW
Fair Value39,789 KRW
Upside-25.8%
Quality63/100
Watch Hana Materials Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 16.2% net margin
Low debt · generates free cash flow
0.55% dividend yield
Ranks above peers (8/10)
Moderate moat 61/100
Evidence: High Range 28,242 KRW – 49,737 KRW Share as image

Fair value as of: Jul 20, 2026

From 24 valuation models · updated 20 days ago

Share price +11.4% over the past month.

A solid business, but screening 26% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (49,737 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

81,100 KRW 21,516 KRW Fair Value 39,789 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 21,516 KRW – 81,100 KRW · fair‑value band 28,242 KRW – 49,737 KRW · the 53,600 KRW price screens above the 39,789 KRW fair value. Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Hana Materials Inc (166090) currently trades at 53,600 KRW, while our model-based Fair Value estimate is 39,789 KRW, implying the stock looks roughly 25.8% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Technology 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, Hana Materials Inc generated revenue of 308B KRW at a net margin of 16.2%. Revenue grew 59.3% year over year. It earns a return on equity of 11.8%. Net debt stands at 95.5B KRW. Fundamentals as of Jul 20, 2026

Our scenario range runs from 28,242 KRW (bear case) to 49,737 KRW (bull case); at 53,600 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 39% below its 52-week high and 130% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at -26%, 166090 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 BearBaseBull Evidence
Highest evidence
Growth DCF 31,292 KRW 54,891 KRW 95,985 KRW 80
Residual Income 20,496 KRW 22,234 KRW 29,015 KRW 76
Rev-Margin DCF 24,753 KRW 41,773 KRW 62,870 KRW 74
All 24 models by family
DCF Models
FCF DCF 31,105 KRW 55,445 KRW 97,644 KRW 38
Owner Earnings 33,733 KRW 60,048 KRW 105,670 KRW 31
5Y Revenue Exit 24,753 KRW 41,949 KRW 64,596 KRW 39
5Y EBITDA Exit 35,470 KRW 63,239 KRW 97,203 KRW 41
5Y P/E Exit 27,570 KRW 47,545 KRW 69,571 KRW 38
10Y Revenue Exit 25,804 KRW 42,787 KRW 67,314 KRW 36
10Y EBITDA Exit 33,772 KRW 58,418 KRW 94,266 KRW 37
10Y P/E Exit 28,495 KRW 46,896 KRW 71,426 KRW 35
Earnings-Based
Graham-Dodd 13,528 KRW 54,700 KRW 74,419 KRW 54
Lynch FV 13,662 KRW 19,517 KRW 25,372 KRW 50
PEG = 1.0 13,662 KRW 19,517 KRW 25,372 KRW 46
EPV 19,457 KRW 23,118 KRW 26,371 KRW 59
Multiples
P/E Multiple 29,842 KRW 39,789 KRW 49,737 KRW 63
P/S Multiple 25,366 KRW 33,821 KRW 42,276 KRW 58
P/B Multiple 25,366 KRW 33,821 KRW 42,276 KRW 55
EV/EBIT 33,765 KRW 45,448 KRW 57,131 KRW 53
EV/EBITDA 41,255 KRW 55,434 KRW 69,614 KRW 54
EV/Revenue 22,341 KRW 32,467 KRW 42,592 KRW 43
Asset-Based
NCAV (Graham) 12,019 KRW 16,105 KRW 24,038 KRW 50
Growth DCF
Growth DCF 31,292 KRW 54,891 KRW 95,985 KRW 80
Rev-Margin DCF 24,753 KRW 41,773 KRW 62,870 KRW 74
Economic Profit
Residual Income 20,496 KRW 22,234 KRW 29,015 KRW 76
ROIC Compounder 19,457 KRW 23,118 KRW 29,872 KRW 72
Growth Earnings
Growth-Adj P/E 23,163 KRW 33,090 KRW 43,017 KRW 68

Widest divergence: DCF Models (47,545 KRW) versus Asset-Based (16,105 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 308B KRW
Revenue growth (YoY) +59.3%
Net margin 16.2%
Return on equity 11.8%
Free cash flow 48.2B KRW FY2025
Operating margin 22.8%
More key figures
Dividend yield 0.4%
EPS growth (YoY) +188%
Net debt 95.5B KRW FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 63 · Market factors (momentum, volatility) 47

Profitability 38
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 42
Disciplined investing over empire-building
Low Volatility 28
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 74
Distance to the 52-week high (market factor)
Net Issuance 89
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

Hana Materials Inc. manufactures and sells silicon electrodes and rings in South Korea. The company offers silicon ceramic parts, ingots, and other parts. It also develops, produces, and sells secondary battery materials. In addition, the company offers integrated system solutions. The company was formerly known as Hana Silicon Co., Ltd.

Full company description

Hana Materials Inc. manufactures and sells silicon electrodes and rings in South Korea. The company offers silicon ceramic parts, ingots, and other parts. It also develops, produces, and sells secondary battery materials. In addition, the company offers integrated system solutions. The company was formerly known as Hana Silicon Co., Ltd. and changed its name to Hana Materials Inc. in May 2013. Hana Materials Inc. was founded in 2007 and is headquartered in Cheonan-si, South Korea. The company is a subsidiary of HANA Micron Inc.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hana Materials Inc reported revenue of 273B KRW in FY2025 versus 271B KRW in FY2021, a compound +0.2%/yr. Reported net income was 38.4B KRW in FY2025, compounding −12.9%/yr from FY2021.

Growth Quality 77/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
273B KRW
Latest YoY
+8.7%
Avg. growth/yr (3Y)
−3.8%
Avg. growth/yr (5Y)
+6.4%
Avg. growth/yr (9Y)
+18.1%
Revenue +0.2%/yr
FY21 271B KRW
FY22 307B KRW
FY23 234B KRW
FY24 252B KRW
FY25 273B KRW
Net income −12.9%/yr
FY21 66.7B KRW
FY22 80.1B KRW
FY23 34.2B KRW
FY24 31.8B KRW
FY25 38.4B KRW

166090 screens 26% overvalued. Compare with ASML Holding →

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). "Hana Materials Inc Fair Value". https://www.fairvalue-calculator.com/stock/166090

Peer Group

Semiconductor Equipment & Materials · 211 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 63 · Above median
Fair Value upside −26% · Above median
Return on equity (TTM) 12% · Above median
Return on assets 6% · Above median
Net margin (TTM) 16% · Above median
Operating margin (TTM) 23% · Top 25%
Revenue growth 59% · Top 25%
Dividend yield (TTM) 0.6% · Below median
Debt / equity 0.14× · Higher than median

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/FCF 0.0× · 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 100 · sector 58
PAST 47 · sector 30
HEALTH 93 · sector 96
DIVIDEND 11 · sector 16

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

Values & ESG

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

None of the checked exposures detected

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

Similar stocks

10 more Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Hana Materials Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

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

Frequently asked questions

Is Hana Materials Inc (166090) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 39,789 KRW versus a price of 53,600 KRW, about −26% (overvalued).
What is the fair value of 166090?
Our model-based fair value for Hana Materials Inc is 39,789 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 53,600 KRW.
What is the quality score of 166090?
Hana Materials Inc has a Quality Score of 63/100. 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 Hana Materials Inc (166090)?
Hana Materials Inc reported trailing-twelve-month revenue of about 308B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 166090?
The net profit margin of Hana Materials Inc is about 16.2%, meaning it keeps roughly 16.2% of revenue as net income. Based on the latest reported figures.
Does Hana Materials Inc pay a dividend?
Hana Materials Inc currently shows a dividend yield of about 0.44% relative to its recent price (as of Jul 20, 2026).

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 Hana Materials Inc 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.