Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
1,32,500.00 ^KRW	-16.35%		-16.67%	-29.48%

12:49pm	Nomura Adjusts Hyundai Rotem's Price Target to KRW310,000 From KRW350,000, Keeps at Buy	MT
24/07	Hyundai Rotem Q2 Income Slips 3%; Shares Decline 9%	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	1,44,61,354	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	-29.48%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	11,370	10,915	9,631
Change	-	17.91%	-17.44%	71.34%	271.14%	-42.23%	-3.99%	-11.77%
P/E	34.2x	15.7x	18x	13.3x	26.6x	16.2x	11.7x	9.82x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	3.7x	2.81x	2.21x
PEG	-	0x	-1x	0x	0.3x	1x	0.3x	0.5x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	2.13x	1.77x	1.5x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	1.67x	1.33x	1x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	9.68x	6.57x	4.63x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	10.2x	6.77x	4.64x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	15x	10.5x	6.91x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	6.65%	9.53%	14.5%
Dividend per Share ³	-	-	-	200	-	676.3	853.1	1,051
Rate of return	-	-	-	0.4%	-	0.51%	0.64%	0.79%
EPS ³	609	1,812	1,475	3,728	7,055	8,162	11,286	13,497
Distribution rate	-	-	-	5.36%	-	8.29%	7.56%	7.78%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,802	8,186	9,646
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,175	1,662	2,081
EBIT ¹	80.22	147.5	210	456.6	1,006	1,113	1,612	2,075
Net income ¹	66.51	197.8	161	405.3	769.9	890.7	1,235	1,473
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-3,092	-3,546	-4,831
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	1,87,900.00	1,32,500.00	1,32,500.00	1,32,500.00
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	19.58x	2.02x	11.61x	0.4%	1.18TCr
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	32.81x	4.56x	19.28x	0.41%	5.11TCr
CRRC CORPORATION LIMITED	10.35x	0.33x	3.51x	4.49%	2.41TCr
TRINITY INDUSTRIES, INC.	16.27x	3.99x	10.26x	3.23%	297.43Cr
STADLER RAIL AG	15.1x	0.57x	7.08x	3.63%	289.9Cr
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	11.76x	0.48x	5.79x	2.79%	241.39Cr
THE GREENBRIER COMPANIES, INC.	17.09x	1.25x	10.97x	2.56%	161.26Cr
VOSSLOH AG	23.25x	1.1x	8.19x	1.78%	129.68Cr
Average	18.28x	1.79x	9.59x	2.41%	1.23TCr
Weighted average by Cap.	23.78x	2.88x	13.24x	1.7%