|
End-of-day quote
Korea S.E.
02/10/2026
|
5-day change | 1st Jan Change | ||
| 1,16,500.00 KRW | +3.56% |
|
+0.52% | -38.00% |
| 23/09 | Hyundai Rotem Wins KRW344.5 Billion Taoyuan Brown Line E&M Supply Project in Taiwan | MT |
| 23/09 | Hanwha Systems Bags Supply Contract from Hyundai Rotem; Hanwha Systems Shares Down 3% | 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 | 1,27,15,077 | - | - |
| Change | - | 36.54% | -6.34% | 86.84% | 278.07% | -38% | - | - |
| Enterprise Value (EV) 1 | 3,180 | 3,749 | 3,095 | 5,303 | 19,682 | 9,609 | 9,050 | 7,753 |
| Change | - | 17.91% | -17.44% | 71.34% | 271.14% | -51.18% | -5.82% | -14.32% |
| P/E | 34.2x | 15.7x | 18x | 13.3x | 26.6x | 15x | 11.1x | 8.95x |
| PBR | 1.76x | 2.04x | 1.73x | 2.65x | 6.66x | 3.29x | 2.54x | 1.98x |
| PEG | - | 0x | -1x | 0x | 0.3x | 1.5x | 0.3x | 0.4x |
| Capitalization / Revenue | 0.79x | 0.98x | 0.81x | 1.24x | 3.51x | 1.87x | 1.57x | 1.33x |
| EV / Revenue | 1.11x | 1.19x | 0.86x | 1.21x | 3.37x | 1.42x | 1.12x | 0.81x |
| EV / EBITDA | 27.6x | 20.2x | 12.4x | 10.5x | 18.5x | 8.38x | 5.81x | 3.81x |
| EV / EBIT | 39.6x | 25.4x | 14.7x | 11.6x | 19.6x | 8.9x | 5.99x | 3.93x |
| EV / FCF | -29.8x | 5.48x | 4.55x | 86.3x | 25.4x | 11.3x | 10.2x | 5.89x |
| FCF Yield | -3.36% | 18.2% | 22% | 1.16% | 3.94% | 8.83% | 9.78% | 17% |
| Dividend per Share 3 | - | - | - | 200 | - | 666.5 | 833.5 | 1,024 |
| Rate of return | - | - | - | 0.4% | - | 0.57% | 0.72% | 0.88% |
| EPS 3 | 609 | 1,812 | 1,475 | 3,728 | 7,055 | 7,775 | 10,462 | 13,022 |
| Distribution rate | - | - | - | 5.36% | - | 8.57% | 7.97% | 7.86% |
| Net sales 1 | 2,873 | 3,163 | 3,587 | 4,377 | 5,839 | 6,783 | 8,074 | 9,562 |
| EBITDA 1 | 115.3 | 185.8 | 250 | 503.6 | 1,065 | 1,146 | 1,559 | 2,032 |
| EBIT 1 | 80.22 | 147.5 | 210 | 456.6 | 1,006 | 1,080 | 1,510 | 1,970 |
| Net income 1 | 66.51 | 197.8 | 161 | 405.3 | 769.9 | 848.5 | 1,142 | 1,421 |
| Net Debt 1 | 909.4 | 649.4 | 191.9 | -121.2 | -825.7 | -3,106 | -3,665 | -4,962 |
| Reference price 3 | 20,800.00 | 28,400.00 | 26,600.00 | 49,700.00 | 1,87,900.00 | 1,16,500.00 | 1,16,500.00 | 1,16,500.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.98x | 1.42x | 8.38x | 0.57% | 944.12Cr | |
| 31.61x | 5.36x | 23.74x | 0.73% | 39TCr | |
| 37.9x | 5.83x | 31.79x | 0.96% | 19TCr | |
| 15.17x | 1.16x | 7.5x | 4.92% | 6.38TCr | |
| 18.33x | 1.7x | 13.88x | 2.97% | 5.77TCr | |
| 31.25x | 4.32x | 18.2x | 0.42% | 4.86TCr | |
| 16.92x | 1.71x | 9.72x | 2.57% | 4.24TCr | |
| 10.91x | 1.05x | 10.4x | 4.74% | 3.48TCr | |
| 32.14x | 4.66x | 18.59x | 1.56% | 3.02TCr | |
| 12.05x | 0.39x | 4.03x | 4.08% | 2.54TCr | |
| Average | 22.13x | 2.76x | 14.62x | 2.35% | 8.86TCr | |
| Weighted average by Cap. | 28.62x | 4.31x | 21.21x | 1.58% |
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
