Valuation Hyundai Motor Company

Equities

A005380

KR7005380001

Auto & Truck Manufacturers

End-of-day quote Korea S.E. Other stock markets 15/05/2026			5-day change	1st Jan Change
7,00,000.00 ^KRW	-1.69%		+14.19%	+136.09%

15/05	South Korean shares slip as chip-led sell-off ends 5-week rally	RE
15/05	South Korean shares reverse course after touching 8,000 levels	RE

Company Valuation: Hyundai Motor Company

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,79,42,612	3,47,13,413	4,80,09,280	5,23,41,707	7,21,23,542	15,87,99,928	-	-
Change	-	-27.59%	38.3%	9.02%	37.79%	120.18%	-	-
Enterprise Value (EV) ¹	1,22,361	1,00,460	1,28,481	1,91,078	2,21,882	2,95,008	2,96,637	3,04,837
Change	-	-17.9%	27.89%	48.72%	16.12%	32.96%	0.55%	2.76%
P/E ratio	11x	5.29x	4.45x	4.45x	8.22x	15.5x	14x	12.9x
PBR	0.56x	0.37x	0.45x	0.51x	0.67x	1.52x	1.4x	1.32x
PEG	-	0.1x	0.1x	1.06x	-0.3x	0.6x	1.3x	1.46x
Capitalization / Revenue	0.41x	0.24x	0.3x	0.3x	0.39x	0.82x	0.78x	0.75x
EV / Revenue	1.04x	0.7x	0.79x	1.09x	1.19x	1.52x	1.46x	1.45x
EV / EBITDA	10.9x	6.76x	6.4x	10.3x	13.2x	16.5x	15x	14.4x
EV / EBIT	18.3x	10.2x	8.49x	13.4x	19.3x	23.9x	21.4x	20.3x
EV / FCF	-39.1x	15.2x	-13.4x	-13.9x	-15.5x	13.3x	31.5x	26.1x
FCF Yield	-2.56%	6.58%	-7.46%	-7.18%	-6.47%	7.53%	3.17%	3.83%
Dividend per Share ³	3,050	6,000	11,400	12,000	10,000	11,266	11,857	12,533
Rate of return	1.46%	3.97%	5.6%	5.66%	3.37%	1.61%	1.69%	1.79%
EPS ³	18,979	28,521	45,703	47,615	36,088	45,145	49,851	54,266
Distribution rate	16.1%	21%	24.9%	25.2%	27.7%	25%	23.8%	23.1%
Net sales ¹	1,17,611	1,42,528	1,62,664	1,75,231	1,86,254	1,94,414	2,02,693	2,10,938
EBITDA ¹	11,235	14,867	20,073	18,527	16,836	17,858	19,749	21,197
EBIT ¹	6,679	9,820	15,127	14,240	11,468	12,330	13,835	15,012
Net income ¹	4,942	7,364	11,962	12,527	9,446	10,625	11,825	12,803
Net Debt ¹	74,419	65,747	80,472	1,38,737	1,49,758	1,36,208	1,37,837	1,46,037
Reference price ³	2,09,000.00	1,51,000.00	2,03,500.00	2,12,000.00	2,96,500.00	7,00,000.00	7,00,000.00	7,00,000.00
Nbr of stocks (in thousands)	2,60,584	2,60,056	2,61,925	2,62,880	2,60,297	2,62,652	-	-
Announcement Date	25/01/22	26/01/23	25/01/24	23/01/25	29/01/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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 MOTOR COMPANY	15.51x	1.52x	16.52x	1.61%	11TCr
TOYOTA MOTOR CORPORATION	10.62x	1.36x	12.53x	3.13%	25TCr
GENERAL MOTORS COMPANY	6.27x	0.32x	2.54x	1%	6.75TCr
MERCEDES-BENZ GROUP AG	8.41x	0.14x	1.32x	6.84%	5.48TCr
FORD MOTOR COMPANY	24.19x	0.28x	3.75x	4.49%	5.34TCr
BMW AG	7.03x	-0.01x	-0.11x	5.47%	5.25TCr
VOLKSWAGEN AG	4.44x	0.03x	0.23x	6.8%	5.2TCr
MAHINDRA & MAHINDRA LIMITED	24.24x	2.27x	15.62x	0.93%	3.64TCr
HONDA MOTOR CO., LTD.	-17.22x	0.61x	12.68x	4.92%	3.51TCr
GEELY AUTOMOBILE HOLDINGS LIMITED	9.62x	0.34x	4x	3.01%	2.98TCr
Average	9.31x	0.68x	6.91x	3.82%	7.41TCr
Weighted average by Cap.	10.36x	0.89x	8.79x	3.49%