|
End-of-day quote
Korea S.E.
14/08/2026
|
5-day change | 1st Jan Change | ||
| 1,46,900.00 KRW | -0.47% |
|
0.00% | -21.82% |
| 14/08 | Hyundai Rotem Wins KRW 258.6 Billion Taoyuan Green Line E&M Supply Project in Taiwan | MT |
| 13/08 | Hyundai Rotem, Korea Aerospace Team Up to Develop Long-Range Air-to-Air Missiles for KF-21 | MT |
Company Valuation: Hyundai Rotem Company
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 | 1,60,33,003 | - | - |
| Change | - | 36.54% | -6.34% | 86.84% | 278.07% | -21.82% | - | - |
| Enterprise Value (EV) 1 | 3,180 | 3,749 | 3,095 | 5,303 | 19,682 | 12,810 | 12,225 | 10,886 |
| Change | - | 17.91% | -17.44% | 71.34% | 271.14% | -34.92% | -4.57% | -10.95% |
| P/E | 34.2x | 15.7x | 18x | 13.3x | 26.6x | 18.7x | 13.2x | 11.1x |
| PBR | 1.76x | 2.04x | 1.73x | 2.65x | 6.66x | 4.14x | 3.14x | 2.47x |
| PEG | - | 0x | -1x | 0x | 0.3x | 1.7x | 0.3x | 0.6x |
| Capitalization / Revenue | 0.79x | 0.98x | 0.81x | 1.24x | 3.51x | 2.36x | 1.94x | 1.65x |
| EV / Revenue | 1.11x | 1.19x | 0.86x | 1.21x | 3.37x | 1.89x | 1.48x | 1.12x |
| EV / EBITDA | 27.6x | 20.2x | 12.4x | 10.5x | 18.5x | 11.2x | 7.44x | 5.28x |
| EV / EBIT | 39.6x | 25.4x | 14.7x | 11.6x | 19.6x | 11.8x | 7.67x | 5.29x |
| EV / FCF | -29.8x | 5.48x | 4.55x | 86.3x | 25.4x | 16.9x | 12.5x | 7.96x |
| FCF Yield | -3.36% | 18.2% | 22% | 1.16% | 3.94% | 5.9% | 8.01% | 12.6% |
| Dividend per Share 3 | - | - | - | 200 | - | 670.4 | 847.2 | 1,051 |
| Rate of return | - | - | - | 0.4% | - | 0.46% | 0.58% | 0.72% |
| EPS 3 | 609 | 1,812 | 1,475 | 3,728 | 7,055 | 7,846 | 11,146 | 13,284 |
| Distribution rate | - | - | - | 5.36% | - | 8.54% | 7.6% | 7.91% |
| Net sales 1 | 2,873 | 3,163 | 3,587 | 4,377 | 5,839 | 6,781 | 8,253 | 9,715 |
| EBITDA 1 | 115.3 | 185.8 | 250 | 503.6 | 1,065 | 1,146 | 1,642 | 2,063 |
| EBIT 1 | 80.22 | 147.5 | 210 | 456.6 | 1,006 | 1,081 | 1,593 | 2,059 |
| Net income 1 | 66.51 | 197.8 | 161 | 405.3 | 769.9 | 856.3 | 1,216 | 1,450 |
| Net Debt 1 | 909.4 | 649.4 | 191.9 | -121.2 | -825.7 | -3,223 | -3,808 | -5,147 |
| Reference price 3 | 20,800.00 | 28,400.00 | 26,600.00 | 49,700.00 | 1,87,900.00 | 1,46,900.00 | 1,46,900.00 | 1,46,900.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.72x | 1.89x | 11.17x | 0.46% | 1.13TCr | |
| 32.43x | 4.49x | 18.94x | 0.42% | 5.05TCr | |
| 11.22x | 0.36x | 3.74x | 4.18% | 2.4TCr | |
| 16.02x | 0.58x | 7.17x | 3.54% | 299.15Cr | |
| 12.24x | 0.52x | 6.29x | 2.83% | 269.64Cr | |
| 13.45x | 3.44x | 8.8x | 4.22% | 235.74Cr | |
| 14.9x | 1.17x | 10.24x | 2.94% | 140.59Cr | |
| 25.71x | 1.08x | 8.16x | 1.8% | 134.11Cr | |
| Average | 18.09x | 1.69x | 9.31x | 2.55% | 1.21TCr | |
| Weighted average by Cap. | 23.68x | 2.81x | 13.02x | 1.67% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A064350 Stock
- Valuation Hyundai Rotem Company
Select your edition
All financial news and data tailored to specific country editions
