Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 14/07/2026			5-day change	1st Jan Change
1,65,400.00 ^KRW	-2.71%		-15.48%	-11.97%

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	1,80,52,135	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	-11.97%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	15,530	14,832	13,603
Change	-	17.91%	-17.44%	71.34%	271.14%	-21.09%	-4.5%	-8.29%
P/E	34.2x	15.7x	18x	13.3x	26.6x	18.8x	13.8x	11.4x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	4.56x	3.43x	2.65x
PEG	-	0x	-1x	0x	0.3x	0.8x	0.4x	0.5x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	2.6x	2.16x	1.83x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	2.24x	1.78x	1.38x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	12.4x	8.3x	6x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	13.3x	8.72x	6.17x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	19.4x	13.7x	8.08x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	5.14%	7.29%	12.4%
Dividend per Share ³	-	-	-	200	-	665	804	1,019
Rate of return	-	-	-	0.4%	-	0.4%	0.49%	0.62%
EPS ³	609	1,812	1,475	3,728	7,055	8,814	11,990	14,480
Distribution rate	-	-	-	5.36%	-	7.54%	6.71%	7.04%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,943	8,344	9,882
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,252	1,788	2,266
EBIT ¹	80.22	147.5	210	456.6	1,006	1,169	1,702	2,204
Net income ¹	66.51	197.8	161	405.3	769.9	961.9	1,312	1,580
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-2,522	-3,220	-4,449
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	1,87,900.00	1,65,400.00	1,65,400.00	1,65,400.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HYUNDAI ROTEM COMPANY	19.18x	2.36x	12.94x	0.39%	1.24TCr
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	28.01x	4.03x	17.1x	0.48%	4.43TCr
CRRC CORPORATION LIMITED	9.48x	0.28x	2.99x	4.9%	2.2TCr
STADLER RAIL AG	14.66x	0.56x	6.99x	3.68%	287.3Cr
TRINITY INDUSTRIES, INC.	15.87x	3.86x	10.11x	3.31%	290.27Cr
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	11.63x	0.48x	5.73x	2.82%	238.98Cr
THE GREENBRIER COMPANIES, INC.	15.79x	1.21x	10.54x	2.77%	149.04Cr
VOSSLOH AG	20.47x	1.07x	7.8x	1.95%	137.23Cr
Average	16.89x	1.73x	9.28x	2.54%	1.12TCr
Weighted average by Cap.	20.67x	2.58x	11.96x	1.87%