Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 15/07/2026			5-day change	1st Jan Change
1,67,700.00 ^KRW	+1.39%		-10.03%	-10.75%

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	1,83,03,163	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	-10.75%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	15,781	15,083	13,854
Change	-	17.91%	-17.44%	71.34%	271.14%	-19.82%	-4.43%	-8.15%
P/E	34.2x	15.7x	18x	13.3x	26.6x	19x	14.1x	11.7x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	4.63x	3.49x	2.7x
PEG	-	0x	-1x	0x	0.3x	0.8x	0.4x	0.6x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	2.64x	2.2x	1.86x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	2.28x	1.81x	1.41x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	12.7x	8.51x	6.18x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	13.6x	8.95x	6.36x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	19.8x	13.9x	8.8x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	5.06%	7.17%	11.4%
Dividend per Share ³	-	-	-	200	-	665	827.3	1,030
Rate of return	-	-	-	0.4%	-	0.4%	0.49%	0.61%
EPS ³	609	1,812	1,475	3,728	7,055	8,820	11,868	14,367
Distribution rate	-	-	-	5.36%	-	7.54%	6.97%	7.17%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,933	8,322	9,840
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,244	1,772	2,240
EBIT ¹	80.22	147.5	210	456.6	1,006	1,162	1,686	2,179
Net income ¹	66.51	197.8	161	405.3	769.9	962.6	1,298	1,568
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	1,67,700.00	1,67,700.00	1,67,700.00
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	18.76x	2.24x	12.41x	0.4%	1.21TCr
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	28.13x	4.05x	17.17x	0.47%	4.45TCr
CRRC CORPORATION LIMITED	9.61x	0.29x	3.07x	4.84%	2.23TCr
TRINITY INDUSTRIES, INC.	15.75x	3.85x	10.09x	3.34%	288.05Cr
STADLER RAIL AG	14.33x	0.55x	6.86x	3.77%	282.46Cr
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	11.33x	0.47x	5.6x	2.9%	233.59Cr
THE GREENBRIER COMPANIES, INC.	15.52x	1.19x	10.45x	2.82%	146.47Cr
VOSSLOH AG	20.37x	1.05x	7.74x	1.96%	131.99Cr
Average	16.73x	1.71x	9.17x	2.56%	1.12TCr
Weighted average by Cap.	20.67x	2.57x	11.92x	1.87%