Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
1,33,700.00 ^KRW	+10.95%		-15.59%	-28.85%

28/07	Hyundai Rotem Wins KRW358.5 Billion Taiwan Railway Line E&M Supply Project	MT
27/07	Nomura Adjusts Hyundai Rotem's Price Target to KRW310,000 From KRW350,000, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,70,160	30,99,641	29,03,185	54,24,372	2,05,07,837	1,45,92,325	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	-28.85%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	11,456	10,809	9,445
Change	-	17.91%	-17.44%	71.34%	271.14%	-41.8%	-5.65%	-12.61%
P/E	34.2x	15.7x	18x	13.3x	26.6x	17x	12x	10.1x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	3.77x	2.86x	2.25x
PEG	-	0x	-1x	0x	0.3x	1.5x	0.3x	0.5x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	2.15x	1.77x	1.5x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	1.69x	1.31x	0.97x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	9.99x	6.57x	4.58x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	10.6x	6.78x	4.59x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	15.2x	11x	6.91x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	6.6%	9.06%	14.5%
Dividend per Share ³	-	-	-	200	-	670.4	847.2	1,051
Rate of return	-	-	-	0.4%	-	0.5%	0.63%	0.79%
EPS ³	609	1,812	1,475	3,728	7,055	7,846	11,180	13,284
Distribution rate	-	-	-	5.36%	-	8.54%	7.58%	7.91%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,781	8,243	9,715
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,146	1,645	2,063
EBIT ¹	80.22	147.5	210	456.6	1,006	1,081	1,595	2,059
Net income ¹	66.51	197.8	161	405.3	769.9	856.3	1,220	1,450
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-3,136	-3,783	-5,147
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	1,87,900.00	1,33,700.00	1,33,700.00	1,33,700.00
Nbr of stocks (in thousands)	1,09,142	1,09,142	1,09,142	1,09,142	1,09,142	1,09,142	-	-
Announcement Date	27/01/22	30/01/23	31/01/24	06/02/25	30/01/26	-	-	-

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 ROTEM COMPANY	17.04x	1.69x	9.99x	0.5%	1.02TCr
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	31.55x	4.4x	18.62x	0.43%	4.91TCr
CRRC CORPORATION LIMITED	11.45x	0.38x	3.85x	4.09%	2.51TCr
STADLER RAIL AG	15.61x	0.59x	7.28x	3.51%	302.54Cr
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	12.7x	0.52x	6.39x	3.06%	269.5Cr
TRINITY INDUSTRIES, INC.	14.2x	3.5x	8.95x	4%	248.38Cr
THE GREENBRIER COMPANIES, INC.	16.15x	1.22x	10.66x	2.71%	152.38Cr
VOSSLOH AG	24.96x	1.06x	7.99x	1.85%	129.35Cr
Average	17.96x	1.67x	9.22x	2.52%	1.19TCr
Weighted average by Cap.	22.89x	2.70x	12.58x	1.72%