Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
1,78,900.00 ^KRW	+11.39%		-10.77%	-4.79%

26/06	Hyundai Rotem Secures KRW199 Billion Defense Contract	MT
22/06	CLSA Starts Hyundai Rotem at Accumulate with KRW315,000 Price Target	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	1,95,25,556	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	-4.79%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	17,391	16,724	15,645
Change	-	17.91%	-17.44%	71.34%	271.14%	-11.64%	-3.84%	-6.45%
P/E	34.2x	15.7x	18x	13.3x	26.6x	20.2x	14.8x	12.1x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	4.93x	3.71x	2.86x
PEG	-	0x	-1x	0x	0.3x	0.8x	0.4x	0.6x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	2.8x	2.32x	1.95x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	2.5x	1.99x	1.57x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	13.7x	9.24x	6.78x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	14.7x	9.7x	6.98x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	21.8x	14.8x	9.07x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	4.59%	6.74%	11%
Dividend per Share ³	-	-	-	200	-	671.2	810.2	1,036
Rate of return	-	-	-	0.4%	-	0.38%	0.45%	0.58%
EPS ³	609	1,812	1,475	3,728	7,055	8,862	12,083	14,733
Distribution rate	-	-	-	5.36%	-	7.57%	6.71%	7.03%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,969	8,414	9,996
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,269	1,810	2,307
EBIT ¹	80.22	147.5	210	456.6	1,006	1,185	1,723	2,241
Net income ¹	66.51	197.8	161	405.3	769.9	967.1	1,322	1,608
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-2,134	-2,802	-3,880
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	1,87,900.00	1,78,900.00	1,78,900.00	1,78,900.00
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	20.19x	2.5x	13.7x	0.38%	1.3TCr
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	28.09x	4.04x	17.14x	0.47%	4.43TCr
CRRC CORPORATION LIMITED	9.59x	0.29x	3.06x	4.84%	2.23TCr
STADLER RAIL AG	14.5x	0.56x	6.93x	3.72%	286.06Cr
TRINITY INDUSTRIES, INC.	15.52x	3.83x	10.03x	3.39%	283.76Cr
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	11.74x	0.48x	5.78x	2.79%	241.99Cr
VOSSLOH AG	20.57x	1.08x	7.84x	1.92%	139.93Cr
THE GREENBRIER COMPANIES, INC.	15.51x	1.19x	10.44x	2.82%	146.34Cr
Average	16.96x	1.75x	9.37x	2.54%	1.13TCr
Weighted average by Cap.	20.83x	2.59x	12.08x	1.85%