Valuation Hyundai Mobis Co.,Ltd

Equities

End-of-day quote Korea S.E. Other stock markets 05/06/2026			5-day change	1st Jan Change
6,97,000.00 ^KRW	-6.82%		-9.24%	+86.86%

02/06	Fire Breaks Out at Hyundai Mobis' India Plant; Shares Decline 4%	MT
29/05	Hyundai Mobis price target raised to 910,000 won at Eugene Investment Securities as robot parts maker	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,31,72,062	1,85,68,338	2,13,12,264	2,13,66,139	3,28,01,295	6,21,58,866	-	-
Change	-	-19.87%	14.78%	0.25%	53.52%	89.5%	-	-
Enterprise Value (EV) ¹	15,504	12,080	14,342	13,725	31,547	59,718	58,689	57,302
Change	-	-22.08%	18.72%	-4.3%	129.86%	89.3%	-1.72%	-2.36%
P/E ratio	9.92x	7.38x	6.3x	5.26x	9.13x	14.6x	13.1x	12.3x
PBR	0.66x	0.48x	0.53x	0.46x	0.68x	1.19x	1.1x	1.03x
PEG	-	1.25x	0.2x	0.3x	-1.01x	0.9x	1.1x	1.92x
Capitalization / Revenue	0.56x	0.36x	0.36x	0.37x	0.54x	0.95x	0.89x	0.84x
EV / Revenue	0.37x	0.23x	0.24x	0.24x	0.52x	0.92x	0.84x	0.77x
EV / EBITDA	5.39x	4.13x	4.45x	3.38x	6.97x	12.1x	10.6x	9.57x
EV / EBIT	7.6x	5.96x	6.25x	4.47x	9.4x	16.1x	13.9x	12.5x
EV / FCF	9.19x	11.8x	4.05x	6.7x	10.1x	25.2x	20.8x	19.2x
FCF Yield	10.9%	8.44%	24.7%	14.9%	9.91%	3.97%	4.8%	5.22%
Dividend per Share ³	4,000	5,000	5,000	5,000	6,500	6,985	7,609	8,071
Rate of return	1.57%	2.49%	2.11%	2.11%	1.74%	1%	1.09%	1.16%
EPS ³	25,645	27,163	37,639	44,939	40,861	47,634	53,114	56,508
Distribution rate	15.6%	18.4%	13.3%	11.1%	15.9%	14.7%	14.3%	14.3%
Net sales ¹	41,702	51,906	59,254	57,237	61,118	65,122	69,626	74,316
EBITDA ¹	2,877	2,925	3,221	4,058	4,525	4,944	5,537	5,988
EBIT ¹	2,040	2,027	2,295	3,073	3,357	3,714	4,209	4,581
Net income ¹	2,352	2,485	3,423	4,056	3,656	4,252	4,730	5,035
Net Debt ¹	-7,669	-6,488	-6,971	-7,642	-1,254	-2,441	-3,470	-4,857
Reference price ³	2,54,500.00	2,00,500.00	2,37,000.00	2,36,500.00	3,73,000.00	6,97,000.00	6,97,000.00	6,97,000.00
Nbr of stocks (in thousands)	91,049	92,610	89,925	90,343	87,939	89,181	-	-
Announcement Date	26/01/22	27/01/23	25/01/24	24/01/25	28/01/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HYUNDAI MOBIS CO.,LTD	14.63x	0.92x	12.08x	1%	4TCr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	32.4x	2.1x	17.32x	0.97%	6.33TCr
WEICHAI POWER CO., LTD.	19.87x	0.86x	6.34x	2.93%	4.03TCr
DENSO CORPORATION	12.31x	0.65x	5.22x	3.43%	3.17TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.4x	2.48x	8.72x	4.35%	2.01TCr
MAGNA INTERNATIONAL INC.	10.88x	0.51x	4.99x	2.99%	1.8TCr
NINGBO TUOPU GROUP CO.,LTD.	36.89x	3.42x	20.4x	0.83%	1.74TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.32x	1.3x	14.34x	0.57%	1.59TCr
CONTINENTAL AG	11.45x	1.01x	5.87x	4.51%	1.59TCr
BORGWARNER INC.	14.44x	1.13x	7.47x	0.91%	1.49TCr
Average	20.36x	1.44x	10.27x	2.25%	2.77TCr
Weighted average by Cap.	21.36x	1.43x	11.00x	2.08%