Proprietary AI analyst is now available

Hancom WITH Valuation Multiples

Discover revenue and EBITDA valuation multiples for Hancom WITH and similar public comparables like Audius, ESTsoft, Corero Network Security, Ealixir and more.

Hancom WITH Overview

About Hancom WITH

Hancom WITH Inc is a software company providing security solutions and services. The company operates in the Solutions Business Division, the Blockchain Business Division, and Other business divisions. The products offered by the company are AnySign, AnyPIN, XecureDB, XecureKeyManager, Blockchain Security Suite, Hancom SLedger, and others.


Founded

1999

HQ

South Korea

Employees

47

Financials (FY)

Revenue: $504M
EBITDA: $9M

EV

$120M

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

Hancom WITH Financials

Hancom WITH reported last fiscal year revenue of $504M and EBITDA of $9M.

In the same fiscal year, Hancom WITH generated $10M in gross profit, $9M in EBITDA, and $5M in net income.


Hancom WITH P&L

In the most recent fiscal year, Hancom WITH reported revenue of $504M and EBITDA of $9M.

Hancom WITH is profitable as of last fiscal year, with gross margin of 2%, EBITDA margin of 2%, and net margin of 1%.

See analyst estimates for Hancom WITH
Last FY202320242025202620272028
Revenue$504M$268M$293M$504M
Gross Profit$10M$7M$6M$10M
Gross Margin2%3%2%2%
EBITDA$9M$285K$1M$9M
EBITDA Margin2%0%0%2%
EBIT Margin1%(1%)0%1%
Net Profit$5M$588K($2M)$5M
Net Margin1%0%(1%)1%
Net Debt$41M---

Financial data powered by Morningstar, Inc.

Hancom WITH Stock Performance

Hancom WITH has current market cap of $77M, and enterprise value of $120M.

Market Cap Evolution


Hancom WITH's stock price is $3.05.

Hancom WITH share price decreased by 14.6% in the last 30 days, and increased by 24.0% in the last year.

Hancom WITH has an EPS (earnings per share) of $0.20.

See more trading valuation data for Hancom WITH
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$120M$77M-4.2%-14.6%-10.1%24.0%$0.20

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

Hancom WITH Valuation Multiples

Hancom WITH trades at 0.2x EV/Revenue multiple, and 12.9x EV/EBITDA.

See NTM and 2027E valuation multiples for Hancom WITH

Hancom WITH Financial Valuation Multiples

As of June 5, 2026, Hancom WITH has market cap of $77M and EV of $120M.

Hancom WITH has a P/E ratio of 14.9x.

Last FY202320242025202620272028
EV/Revenue0.2x0.4x0.4x0.2x
EV/EBITDA12.9xn/m99.8x12.9x
EV/EBIT30.2x(78.0x)96.9x30.2x
EV/Gross Profit12.2x16.4x20.2x12.2x
P/E14.9x130.1x(30.6x)14.9x
EV/FCF30.0x(30.5x)115.2x30.0x

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified Hancom WITH Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

Hancom WITH Margins & Growth Rates

In the most recent fiscal year, Hancom WITH reported gross margin of 2%, EBITDA margin of 2%, and net margin of 1%.

See estimated margins and future growth rates for Hancom WITH

Hancom WITH Margins

Last FY20242025202720282029
Gross Margin2%2%2%
EBITDA Margin2%0%2%
EBIT Margin1%0%1%
Net Margin1%(1%)1%
FCF Margin1%0%1%

Hancom WITH Growth Rates

23/2424/2526/2727/2828/29
Revenue Growth9%72%
Gross Profit Growth(19%)65%
EBITDA Growth322%676%
EBIT Growth(180%)221%
Net Profit Growth(524%)(305%)
FCF Growth(127%)284%

Data powered by FactSet, Inc. and Morningstar, Inc.

Hancom WITH Operational KPIs

Hancom WITH's revenue per employee in the last FY averaged $10.7M, while opex per employee averaged $0.1M for the same period.

Access forward-looking KPIs for Hancom WITH
Last FY202320242025202620272028
Revenue per Employee$10.7M---
Opex per Employee$0.1M---
S&M Expenses to Revenue0%1%0%0%
G&A Expenses to Revenue0%0%0%0%
R&D Expenses to Revenue-0%--
Opex to Revenue1%3%2%1%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

Hancom WITH Competitors

Hancom WITH competitors include Audius, ESTsoft, Corero Network Security, Ealixir, Wins Technet, TAC Infosec, Innovana Thinklabs, Facephi Biometria, Loihde and Alarum Group.

Most Hancom WITH public comparables operate across Cybersecurity.

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Audius0.5x0.5x6.3x5.8x
ESTsoft0.7x-(6.1x)-
Corero Network Security2.8x2.6x35.2x27.4x
Ealixir----
Wins Technet0.1x-0.2x-
TAC Infosec24.7x-43.6x-
Innovana Thinklabs5.4x-12.2x-
Facephi Biometria1.8x1.6x7.8x7.0x

This data is available for Pro users. Sign up to see all Hancom WITH competitors and their valuation data.

Start Free Trial

Hancom WITH VC Funding History

Before going public, Hancom WITH raised $12M in total equity funding, across 1 round.


Hancom WITH Funding Rounds

DateStageRaised FromRaisedValuationRev. MultipleDeal Summary
Mar-21Series ACrescendo Equity Partners$12M-Hancom With, an affiliate of Hancom Group, secured a 13 billion KRW investment from Crescendo Equity Partners on April 4, 2021. Crescendo Equity Partners is a global private equity fund backed by PayPal co-founder Peter Thiel, focusing on Korean SMEs and mid-sized companies. The funds will support acceleration of new businesses in digital finance and drones as future growth engines.

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About Hancom WITH

When was Hancom WITH founded?Hancom WITH was founded in 1999.
Where is Hancom WITH headquartered?Hancom WITH is headquartered in South Korea.
How many employees does Hancom WITH have?As of today, Hancom WITH has over 47 employees.
Is Hancom WITH publicly listed?Yes, Hancom WITH is a public company listed on Korea Exchange.
What is the stock symbol of Hancom WITH?Hancom WITH trades under 054920 ticker.
When did Hancom WITH go public?Hancom WITH went public in 2001.
Who are competitors of Hancom WITH?Hancom WITH main competitors include Audius, ESTsoft, Corero Network Security, Ealixir, Wins Technet, TAC Infosec, Innovana Thinklabs, Facephi Biometria, Loihde, Alarum Group.
What is the current market cap of Hancom WITH?Hancom WITH's current market cap is $77M.
What is the current revenue of Hancom WITH?Hancom WITH's last fiscal year revenue is $504M.
What is the current EV/Revenue multiple of Hancom WITH?Current revenue multiple of Hancom WITH is 0.2x.
Is Hancom WITH profitable?No, Hancom WITH is not profitable.
How many companies Hancom WITH has acquired to date?Hancom WITH hasn't acquired any companies yet (or none have been disclosed publicly).
In how many companies Hancom WITH has invested to date?Hancom WITH hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to Hancom WITH

Lists including Hancom WITH

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial