|
End-of-day quote
Korea S.E.
18/09/2026
|
5-day change | 1st Jan Change | ||
| 122,500.00 KRW | +0.16% |
|
-1.29% | -34.81% |
| 09-11 | Hanwha Systems Secures Other Supply Contract with Hyundai-Rotem | MT |
| 09-08 | Hyundai Rotem Launches Dedicated Aerospace Recruitment Drive | 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 | 2,270,160 | 3,099,641 | 2,903,185 | 5,424,372 | 20,507,837 | 13,369,931 | - | - |
| Change | - | 36.54% | -6.34% | 86.84% | 278.07% | -34.81% | - | - |
| Enterprise Value (EV) 1 | 3,180 | 3,749 | 3,095 | 5,303 | 19,682 | 10,264 | 9,705 | 8,408 |
| Change | - | 17.91% | -17.44% | 71.34% | 271.14% | -47.85% | -5.45% | -13.36% |
| P/E | 34.2x | 15.7x | 18x | 13.3x | 26.6x | 15.8x | 11.6x | 9.33x |
| PBR | 1.76x | 2.04x | 1.73x | 2.65x | 6.66x | 3.46x | 2.66x | 2.08x |
| PEG | - | 0x | -1x | 0x | 0.3x | 1.6x | 0.3x | 0.4x |
| Capitalization / Revenue | 0.79x | 0.98x | 0.81x | 1.24x | 3.51x | 1.97x | 1.65x | 1.4x |
| EV / Revenue | 1.11x | 1.19x | 0.86x | 1.21x | 3.37x | 1.52x | 1.2x | 0.88x |
| EV / EBITDA | 27.6x | 20.2x | 12.4x | 10.5x | 18.5x | 8.97x | 6.19x | 4.1x |
| EV / EBIT | 39.6x | 25.4x | 14.7x | 11.6x | 19.6x | 9.51x | 6.38x | 4.22x |
| EV / FCF | -29.8x | 5.48x | 4.55x | 86.3x | 25.4x | 9.63x | 10.4x | 6.37x |
| FCF Yield | -3.36% | 18.2% | 22% | 1.16% | 3.94% | 10.4% | 9.59% | 15.7% |
| Dividend per Share 3 | - | - | - | 200 | - | 670.4 | 847.2 | 1,051 |
| Rate of return | - | - | - | 0.4% | - | 0.55% | 0.69% | 0.86% |
| EPS 3 | 609 | 1,812 | 1,475 | 3,728 | 7,055 | 7,770 | 10,552 | 13,130 |
| Distribution rate | - | - | - | 5.36% | - | 8.63% | 8.03% | 8% |
| Net sales 1 | 2,873 | 3,163 | 3,587 | 4,377 | 5,839 | 6,770 | 8,088 | 9,565 |
| EBITDA 1 | 115.3 | 185.8 | 250 | 503.6 | 1,065 | 1,144 | 1,568 | 2,051 |
| EBIT 1 | 80.22 | 147.5 | 210 | 456.6 | 1,006 | 1,079 | 1,522 | 1,991 |
| Net income 1 | 66.51 | 197.8 | 161 | 405.3 | 769.9 | 848 | 1,152 | 1,433 |
| 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 | 187,900.00 | 122,500.00 | 122,500.00 | 122,500.00 |
| Nbr of stocks (in thousands) | 109,142 | 109,142 | 109,142 | 109,142 | 109,142 | 109,142 | - | - |
| Announcement Date | 1/27/22 A | 1/30/23 A | 1/31/24 A | 2/6/25 A | 1/30/26 A | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.77x | 1.52x | 8.97x | 0.55% | 9.62B | |
| 30.48x | 4.22x | 17.81x | 0.44% | 47.33B | |
| 11.68x | 0.37x | 3.85x | 4.21% | 24.64B | |
| 19.17x | 0.67x | 8.24x | 2.93% | 3.62B | |
| 13.78x | 0.59x | 7.01x | 2.55% | 3.04B | |
| 12.73x | 3.37x | 8.64x | 4.46% | 2.23B | |
| 13.71x | 1.13x | 9.85x | 3.19% | 1.29B | |
| 23.83x | 1.02x | 7.76x | 1.97% | 1.21B | |
| Average | 17.64x | 1.61x | 9.02x | 2.54% | 11.62B | |
| Weighted average by Cap. | 22.25x | 2.56x | 12.01x | 1.77% |
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
