Valuation Hyundai Motor Company

Equities

A005380

KR7005380001

Auto & Truck Manufacturers

End-of-day quote Korea S.E. Other stock markets 05/12/2025			5-day change	1st Jan Change
3,15,000.00 ^KRW	+11.11%		+20.46%	+48.58%

05/12	Indonesia shares hit record high, Asian currencies buoyant	RE
05/12	Strong Auto Gains Push South Korean Shares Higher	MT

Company Valuation: Hyundai Motor Company

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,04,72,779	4,41,72,223	3,19,70,854	4,37,73,850	4,65,58,074	6,81,86,097	-	-
Change	-	9.14%	-27.62%	36.92%	6.36%	46.45%	-	-
Enterprise Value (EV) ¹	1,02,658	1,18,591	97,718	1,24,246	1,85,295	2,01,118	2,03,292	2,04,237
Change	-	15.52%	-17.6%	27.15%	49.14%	8.54%	1.08%	0.47%
P/E ratio	35.2x	11x	5.29x	4.45x	4.45x	6.95x	6.46x	6.07x
PBR	0.55x	0.56x	0.37x	0.45x	0.51x	0.72x	0.67x	0.62x
PEG	-	0x	0.1x	0.1x	1.06x	-1.45x	0.86x	0.93x
Capitalization / Revenue	0.39x	0.38x	0.22x	0.27x	0.27x	0.36x	0.35x	0.34x
EV / Revenue	0.99x	1.01x	0.69x	0.76x	1.06x	1.07x	1.04x	1.01x
EV / EBITDA	14.1x	10.6x	6.57x	6.19x	10x	11.3x	10.7x	10.1x
EV / EBIT	36.9x	17.8x	9.95x	8.21x	13x	16x	15x	14.1x
EV / FCF	-20.1x	-37.9x	14.8x	-13x	-13.5x	24x	20.2x	17.9x
FCF Yield	-4.97%	-2.64%	6.77%	-7.72%	-7.41%	4.17%	4.95%	5.58%
Dividend per Share ³	3,000	3,050	6,000	11,400	12,000	11,711	12,261	12,576
Rate of return	1.56%	1.46%	3.97%	5.6%	5.66%	3.72%	3.89%	3.99%
EPS ³	5,454	18,979	28,521	45,703	47,615	45,334	48,739	51,934
Distribution rate	55%	16.1%	21%	24.9%	25.2%	25.8%	25.2%	24.2%
Net sales ¹	1,03,998	1,17,611	1,42,528	1,62,664	1,75,231	1,88,216	1,94,664	2,02,547
EBITDA ¹	7,259	11,235	14,867	20,073	18,527	17,737	19,060	20,161
EBIT ¹	2,781	6,679	9,820	15,127	14,240	12,593	13,580	14,490
Net income ¹	1,618	4,942	7,364	11,962	12,527	11,011	11,685	12,422
Net Debt ¹	62,185	74,419	65,747	80,472	1,38,737	1,32,932	1,35,106	1,36,051
Reference price ³	1,92,000.00	2,09,000.00	1,51,000.00	2,03,500.00	2,12,000.00	3,15,000.00	3,15,000.00	3,15,000.00
Nbr of stocks (in thousands)	2,22,747	2,23,072	2,22,908	2,24,802	2,25,757	2,23,641	-	-
Announcement Date	26/01/21	25/01/22	26/01/23	25/01/24	23/01/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HYUNDAI MOTOR COMPANY	6.95x	1.07x	11.34x	3.72%	4.63TCr
TOYOTA MOTOR CORPORATION	11.34x	1.35x	11.79x	3.14%	25TCr
GENERAL MOTORS COMPANY	8.72x	0.34x	3.16x	0.76%	7.13TCr
MERCEDES-BENZ GROUP AG	11.79x	0.21x	2.15x	3.81%	6.86TCr
BMW AG	8.95x	0.1x	0.71x	4.05%	6.85TCr
VOLKSWAGEN AG	10.61x	0.07x	0.64x	4.04%	6.28TCr
FORD MOTOR COMPANY	17.58x	0.26x	4.57x	5.07%	5.19TCr
MAHINDRA & MAHINDRA LIMITED	30.38x	2.81x	19.24x	0.74%	4.61TCr
HONDA MOTOR CO., LTD.	12.25x	0.49x	8.07x	4.82%	3.81TCr
SUZUKI MOTOR CORPORATION	11.94x	0.67x	4.91x	2.06%	2.85TCr
Average	13.05x	0.74x	6.66x	3.22%	7.36TCr
Weighted average by Cap.	12.27x	0.85x	7.55x	3.2%