Valuation HD Construction Equipment Co., Ltd.
Stocks
A267270
KR7267270007
Heavy Machinery & Vehicles
|
End-of-day quote
Korea S.E.
23/09/2026
|
5-day change | 1st Jan Change | ||
| 129,700.00 KRW | -5.67% |
|
-7.22% | +31.81% |
| 09-22 | HD Construction Equipment, Manitou Form Sales Partnership | MT |
| 09-21 | Manitou Group And HD Construction Equipment Announce Cross-Distribution Partnership For Dedicated Construction Ranges | CI |
Company Valuation: HD Construction Equipment Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 772,761 | 1,132,245 | 941,111 | 1,029,682 | 1,707,989 | 6,171,267 | - | - |
| Change | - | 46.52% | -16.88% | 9.41% | 65.88% | 261.32% | - | - |
| Enterprise Value (EV) 1 | 1,528 | 1,607 | 1,298 | 1,412 | 2,085 | 7,294 | 6,945 | 6,667 |
| Change | - | 5.2% | -19.25% | 8.82% | 47.61% | 249.93% | -4.79% | -4% |
| P/E | 6.81x | 10.2x | 6.75x | 10.4x | 17.3x | 9.64x | 8.83x | 7.67x |
| PBR | 0.58x | 0.84x | 0.65x | 0.62x | 0.95x | 1.28x | 1.16x | 1.03x |
| PEG | - | 3.82x | 0.3x | -0.4x | 9.4x | 0x | 0.96x | 0.5x |
| Capitalization / Revenue | 0.24x | 0.32x | 0.25x | 0.3x | 0.45x | 0.65x | 0.59x | 0.55x |
| EV / Revenue | 0.47x | 0.46x | 0.34x | 0.41x | 0.55x | 0.77x | 0.66x | 0.59x |
| EV / EBITDA | 6.72x | 6.84x | 4x | 5.45x | 8.79x | 7.17x | 5.78x | 4.89x |
| EV / EBIT | 9.51x | 9.43x | 5.05x | 7.42x | 12.2x | 9.27x | 7.21x | 5.92x |
| EV / FCF | -5.87x | 8.21x | 6.4x | 16.4x | 96.5x | -9.05x | 15.3x | 9.3x |
| FCF Yield | -17.1% | 12.2% | 15.6% | 6.11% | 1.04% | -11% | 6.54% | 10.8% |
| Dividend per Share 3 | 1,200 | 1,750 | 700 | 500 | 550 | 2,600 | 3,088 | 3,675 |
| Rate of return | 2.96% | 2.81% | 1.35% | 0.86% | 0.56% | 2% | 2.38% | 2.83% |
| EPS 3 | 5,953 | 6,112 | 7,659 | 5,595 | 5,698 | 13,457 | 14,695 | 16,919 |
| Distribution rate | 20.2% | 28.6% | 9.14% | 8.94% | 9.65% | 19.3% | 21% | 21.7% |
| Net sales 1 | 3,284 | 3,516 | 3,825 | 3,438 | 3,776 | 9,453 | 10,537 | 11,289 |
| EBITDA 1 | 227.4 | 235.1 | 324.3 | 259 | 237.2 | 1,017 | 1,202 | 1,362 |
| EBIT 1 | 160.7 | 170.5 | 257.2 | 190.4 | 170.9 | 786.9 | 962.6 | 1,126 |
| Net income 1 | 126.4 | 111.6 | 127.1 | 85.97 | 99.4 | 644.6 | 704.2 | 811.1 |
| Net Debt 1 | 755 | 474.9 | 356.6 | 382.5 | 376.5 | 1,123 | 773.5 | 495.5 |
| Reference price 3 | 40,550.00 | 62,200.00 | 51,700.00 | 58,300.00 | 98,400.00 | 129,700.00 | 129,700.00 | 129,700.00 |
| Nbr of stocks (in thousands) | 19,057 | 18,203 | 18,203 | 17,662 | 17,358 | 47,581 | - | - |
| Announcement Date | 2/4/22 A | 2/6/23 A | 1/23/24 A | 1/22/25 A | 2/6/26 A | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.64x | 0.77x | 7.17x | 2% | 4.55B | |
| 30.72x | 5.22x | 23.13x | 0.75% | 378B | |
| 15.24x | 1.2x | 7.82x | 3.33% | 23.13B | |
| 10.46x | 0.95x | 7.26x | 3.55% | 12.49B | |
| 11.06x | 1.29x | 9.6x | 6.38% | 7.5B | |
| 9.54x | 0.49x | 4x | 3.42% | 4.07B | |
| 9.59x | 0.43x | 4.74x | 3.72% | 2.22B | |
| 12.16x | 1.13x | 6.45x | 3.15% | 2.14B | |
| Average | 13.55x | 1.44x | 8.77x | 3.29% | 54.22B | |
| Weighted average by Cap. | 28.35x | 4.68x | 21.10x | 1.13% |
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
- A267270 Stock
- Valuation HD Construction Equipment Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
