New Risk • Mar 25
New major risk - Dividend sustainability The dividend is not well covered by earnings and cash flows. Payout ratio: 94% Dividend per share is over 10x cash flows per share. Dividend yield: 5.9% This is considered a major risk. Companies that pay out too much of their earnings and cash flows are at risk of having to reduce or cut their dividend in future. If earnings or cash flows stagnate or fall, then there may not be enough to maintain the same dividend. Or in extreme cases, companies may opt to dig into capital reserves or take on debt to maintain the dividend. For dividend paying companies, any reduction in the dividend can significantly impact the share price. Currently, the following risks have been identified for the company: Major Risk Dividend is not well covered by earnings and cash flows. Payout ratio: 94% Dividend per share is over 10x cash flows per share. Minor Risk Profit margins are more than 30% lower than last year (5.2% net profit margin). Reported Earnings • Mar 21
Full year 2025 earnings: EPS and revenues miss analyst expectations Full year 2025 results: EPS: ₩1,061 (down from ₩2,657 in FY 2024). Revenue: ₩1.42t (down 18% from FY 2024). Net income: ₩74.2b (down 60% from FY 2024). Profit margin: 5.2% (down from 11% in FY 2024). The decrease in margin was driven by lower revenue. Revenue missed analyst estimates by 2.2%. Earnings per share (EPS) also missed analyst estimates by 24%. Revenue is forecast to grow 4.9% p.a. on average during the next 2 years, compared to a 2.9% growth forecast for the Basic Materials industry in Asia. Over the last 3 years on average, earnings per share has fallen by 4% per year but the company’s share price has increased by 15% per year, which means it is well ahead of earnings. Announcement • Feb 27
Hanil Cement Co., Ltd., Annual General Meeting, Mar 26, 2026 Hanil Cement Co., Ltd., Annual General Meeting, Mar 26, 2026, at 09:00 Tokyo Standard Time. Location: auditorium, 275, hyoryeong-ro, seocho-gu, seoul South Korea Upcoming Dividend • Dec 22
Upcoming dividend of ₩1,000 per share Eligible shareholders must have bought the stock before 29 December 2025. Payment date: 08 April 2026. Payout ratio is on the higher end at 89%, and the cash payout ratio is above 100%. Trailing yield: 5.2%. Within top quartile of South Korean dividend payers (3.6%). Higher than average of industry peers (4.6%). Declared Dividend • Nov 08
Dividend of ₩1,000 announced Dividend of ₩1,000 is the same as last year. Ex-date: 29th December 2025 Payment date: 8th April 2026 Dividend yield will be 5.8%, which is higher than the industry average of 4.3%. Sustainability & Growth Dividend is covered by earnings (74% earnings payout ratio) but not covered by cash flows (312% cash payout ratio). The dividend has increased by an average of 14% per year over the past 5 years and payments have been stable during that time. The company's earnings per share (EPS) would need to decline by 17% to shift the payout ratio to a potentially unsustainable range, which is more than the 2.0% EPS decline seen over the last 5 years. Announcement • Nov 07
Hanil Cement Co., Ltd. announces Annual dividend, payable on April 08, 2026 Hanil Cement Co., Ltd. announced Annual dividend of KRW 1000.0000 per share payable on April 08, 2026, ex-date on December 29, 2025 and record date on December 31, 2025. New Risk • Aug 19
New minor risk - Profit margin trend The company's profit margins are lower than last year and have reduced by more than 30%. Net profit margin: 6.1% Last year net profit margin: 11% This is considered a minor risk. A large drop in profit margin could indicate the company does not have strong competitive advantages or it is yet to establish itself and its core business. Even if it is a well established business, this may make it a much riskier investment than one that has a combination of proven competitive advantages and a stable or growing profit margin. Currently, the following risks have been identified for the company: Minor Risks Dividend is not well covered by cash flows (312% cash payout ratio). Profit margins are more than 30% lower than last year (6.1% net profit margin). Announcement • Jul 18
Hanil Cement Co., Ltd. (KOSE:A300720) agreed to acquire remaining 22.22% stake in Hanil Hyundai Cement Co., Ltd (KOSE:A006390) for KRW 81.4 billion. Hanil Cement Co., Ltd. (KOSE:A300720) agreed to acquire remaining 22.22% stake in Hanil Hyundai Cement Co., Ltd (KOSE:A006390) for KRW 81.4 billion on July 17, 2025. Hanil Cement Co., Ltd. entered into merger agreement to acquire remaining 22.22% stake in Hanil Hyundai Cement Co., Ltd on July 18, 2025. The consideration consists of issue of 1.002821 shares of Hanil Cement Co., Ltd. for every 1 share of Hanil Hyundai Cement Co., Ltd. After the completion of the merger, the combined company expects external expansion and earnings growth through the manifestation of the expected effects of the merger. In addition, it is expected to contribute to mutual synergy effects by making quick decisions through integrated management of management activities, improving management efficiency, achieving economies of scale such as purchasing and finance, complementing each other in terms of profitability, growth, and stability, and concentrating resources in future eco-friendly investments. Upon completion, Hanil Hyundai Cement will be absorbed into Hanil Cement and will be dissolved.
The transaction is subject to conclusion and performance of procedures such as consent or approval or consultation or notification to the third party, listing / approval of new shares on stock exchange and subject to shareholder approval, which is expected to take place on September 19, 2025. The deal has been approved by the board of directors of Hanil Cement Co., Ltd and Hanil Hyundai Cement Co., Ltd. All necessary government approvals, authorizations have been completed. The transaction is expected to close on November 1, 2025. Buy Or Sell Opportunity • Apr 09
Now 21% undervalued Over the last 90 days, the stock has risen 1.8% to ₩14,880. The fair value is estimated to be ₩18,920, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 13% over the last 3 years. Earnings per share has grown by 42%. Reported Earnings • Mar 21
Full year 2024 earnings released: EPS: ₩2,657 (vs ₩2,457 in FY 2023) Full year 2024 results: EPS: ₩2,657 (up from ₩2,457 in FY 2023). Revenue: ₩1.74t (down 3.2% from FY 2023). Net income: ₩184.1b (up 8.2% from FY 2023). Profit margin: 11% (up from 9.5% in FY 2023). The increase in margin was driven by lower expenses. Over the last 3 years on average, earnings per share has increased by 42% per year but the company’s share price has fallen by 6% per year, which means it is significantly lagging earnings. Announcement • Feb 25
Hanil Cement Co., Ltd., Annual General Meeting, Mar 25, 2025 Hanil Cement Co., Ltd., Annual General Meeting, Mar 25, 2025, at 11:00 Tokyo Standard Time. Location: auditorium, 275, hyoryeong-ro, seocho-gu, seoul South Korea Upcoming Dividend • Dec 20
Upcoming dividend of ₩580 per share at 4.4% yield Eligible shareholders must have bought the stock before 27 December 2023. Payment date: 08 April 2024. Payout ratio is a comfortable 28% but the company is paying out more than the cash it is generating. Trailing yield: 4.4%. Within top quartile of South Korean dividend payers (3.5%). In line with average of industry peers (4.3%). Reported Earnings • Mar 23
Full year 2022 earnings released: EPS: ₩1,138 (vs ₩1,179 in FY 2021) Full year 2022 results: EPS: ₩1,138. Revenue: ₩1.49t (up 17% from FY 2021). Net income: ₩78.8b (flat on FY 2021). Profit margin: 5.3% (down from 6.2% in FY 2021). The decrease in margin was driven by higher expenses. Valuation Update With 7 Day Price Move • Jan 03
Investor sentiment deteriorated over the past week After last week's 16% share price decline to ₩10,600, the stock trades at a trailing P/E ratio of 10.6x. Average trailing P/E is 18x in the Basic Materials industry in South Korea. Total returns to shareholders of 30% over the past three years. Upcoming Dividend • Dec 21
Upcoming dividend of ₩540 per share Eligible shareholders must have bought the stock before 28 December 2022. Payment date: 10 April 2023. Payout ratio is a comfortable 54% but the company is not cash flow positive. Trailing yield: 4.5%. Within top quartile of South Korean dividend payers (3.3%). Higher than average of industry peers (1.7%). Upcoming Dividend • Dec 21
Upcoming dividend of ₩540 per share Eligible shareholders must have bought the stock before 28 December 2022. Payment date: 10 April 2023. Payout ratio is a comfortable 54% but the company is not cash flow positive. Trailing yield: 4.5%. Within top quartile of South Korean dividend payers (3.3%). Higher than average of industry peers (1.7%). Valuation Update With 7 Day Price Move • Sep 28
Investor sentiment deteriorated over the past week After last week's 16% share price decline to ₩11,700, the stock trades at a trailing P/E ratio of 11.4x. Average trailing P/E is 12x in the Basic Materials industry in South Korea. Total returns to shareholders of 31% over the past three years. Valuation Update With 7 Day Price Move • Jun 13
Investor sentiment deteriorated over the past week After last week's 16% share price decline to ₩16,000, the stock trades at a trailing P/E ratio of 17.2x. Average trailing P/E is 18x in the Basic Materials industry in South Korea. Total returns to shareholders of 39% over the past three years. Valuation Update With 7 Day Price Move • Jan 05
Investor sentiment improved over the past week After last week's 23% share price gain to ₩26,000, the stock trades at a trailing P/E ratio of 16.5x. Average trailing P/E is 20x in the Basic Materials industry in South Korea. Total returns to shareholders of 148% over the past three years. Upcoming Dividend • Dec 22
Upcoming dividend of ₩510 per share Eligible shareholders must have bought the stock before 29 December 2021. Payment date: 04 April 2022. Payout ratio is a comfortable 32% and this is well supported by cash flows. Trailing yield: 2.3%. Lower than top quartile of South Korean dividend payers (2.4%). Higher than average of industry peers (1.7%). Valuation Update With 7 Day Price Move • Oct 29
Investor sentiment improved over the past week After last week's 25% share price gain to ₩19,300, the stock trades at a trailing P/E ratio of 11.1x. Average trailing P/E is 19x in the Basic Materials industry in South Korea. Total returns to shareholders of 68% over the past three years. Valuation Update With 7 Day Price Move • Sep 14
Investor sentiment deteriorated over the past week After last week's 16% share price decline to ₩20,100, the stock trades at a trailing P/E ratio of 11.2x. Average trailing P/E is 23x in the Basic Materials industry in South Korea. Total returns to shareholders of 54% over the past three years. Valuation Update With 7 Day Price Move • Aug 30
Investor sentiment improved over the past week After last week's 19% share price gain to ₩235,500, the stock trades at a trailing P/E ratio of 13.9x. Average trailing P/E is 22x in the Basic Materials industry in South Korea. Total returns to shareholders of 81% over the past three years. Valuation Update With 7 Day Price Move • Aug 09
Investor sentiment improved over the past week After last week's 16% share price gain to ₩198,500, the stock trades at a trailing P/E ratio of 11.7x. Average trailing P/E is 27x in the Basic Materials industry in South Korea. Total returns to shareholders of 89% over the past three years. Valuation Update With 7 Day Price Move • May 11
Investor sentiment improved over the past week After last week's 18% share price gain to ₩170,500, the stock trades at a trailing P/E ratio of 9.3x. Average trailing P/E is 28x in the Basic Materials industry in South Korea. Total returns to shareholders of 110% over the past year. Valuation Update With 7 Day Price Move • Mar 31
Investor sentiment improved over the past week After last week's 27% share price gain to ₩168,000, the stock trades at a trailing P/E ratio of 9.2x. Average trailing P/E is 27x in the Basic Materials industry in South Korea. Total returns to shareholders of 185% over the past year. Announcement • Feb 26
Hanil Cement Co., Ltd., Annual General Meeting, Mar 25, 2021 Hanil Cement Co., Ltd., Annual General Meeting, Mar 25, 2021, at 09:00 Korea Standard Time. Is New 90 Day High Low • Feb 25
New 90-day high: ₩119,500 The company is up 30% from its price of ₩92,100 on 27 November 2020. The South Korean market is up 12% over the last 90 days, indicating the company outperformed over that time. However, it underperformed the Basic Materials industry, which is up 56% over the same period. Is New 90 Day High Low • Jan 21
New 90-day high: ₩112,500 The company is up 36% from its price of ₩82,900 on 23 October 2020. The South Korean market is up 31% over the last 90 days, indicating the company outperformed over that time. However, it underperformed the Basic Materials industry, which is up 40% over the same period. Upcoming Dividend • Dec 22
First Dividend Is ₩4,700 Per Share Will be paid on the 3rd of April to those who are registered shareholders by the 29th of December. This is the first dividend for Hanil Cement since going public. The average dividend yield among industry peers is 2.4%. Valuation Update With 7 Day Price Move • Dec 04
Market bids up stock over the past week After last week's 18% share price gain to ₩109,000, the stock is trading at a trailing P/E ratio of 9.7x, up from the previous P/E ratio of 8.2x. This compares to an average P/E of 31x in the Basic Materials industry in South Korea. Total returns to shareholders over the past year are 23%. Is New 90 Day High Low • Nov 16
New 90-day high: ₩88,400 The company is up 5.0% from its price of ₩84,100 on 18 August 2020. The South Korean market is up 3.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Basic Materials industry, which is down 8.0% over the same period. 
