Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 16/06/2026			5-day change	1st Jan Change
226,500.00 ^KRW	+6.34%		+29.43%	+20.54%

06-11	HMG Future Complex Co., Ltd. announced that it expects to receive KRW 8000 billion in funding from Hyundai Motor Company, Kia Corporation, Hyundai Mobis Co.,Ltd, Hyundai Steel Company, Hyundai Rotem Company, Hyundai Glovis Co., Ltd.	CI
05-22	Seobu Gwang Yeok Metro Co., Ltd announced that it has received KRW 30.16911 billion in funding from a group of investors	CI

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	24,720,729	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	20.54%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	22,533	21,734	20,716
Change	-	17.91%	-17.44%	71.34%	271.14%	14.48%	-3.54%	-4.68%
P/E Ratio	34.2x	15.7x	18x	13.3x	26.6x	26.8x	18.9x	15.7x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	6.28x	4.71x	3.64x
PEG	-	0x	-1x	0x	0.3x	1.3x	0.4x	0.8x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	3.55x	2.94x	2.46x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	3.24x	2.58x	2.06x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	18x	12x	8.86x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	19.3x	12.6x	9.11x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	29.8x	20.7x	12.6x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	3.35%	4.83%	7.95%
Dividend per Share ³	-	-	-	200	-	650	794.2	1,065
Rate of return	-	-	-	0.4%	-	0.29%	0.35%	0.47%
EPS ³	609	1,812	1,475	3,728	7,055	8,460	12,016	14,429
Distribution rate	-	-	-	5.36%	-	7.68%	6.61%	7.38%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,955	8,419	10,041
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,254	1,817	2,339
EBIT ¹	80.22	147.5	210	456.6	1,006	1,169	1,729	2,274
Net income ¹	66.51	197.8	161	405.3	769.9	923.3	1,315	1,575
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-2,188	-2,986	-4,004
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	187,900.00	226,500.00	226,500.00	226,500.00
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

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	25.18x	3.03x	16.79x	0.31%	15.37B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	28.62x	4.14x	17.52x	0.46%	45.62B
CRRC CORPORATION LIMITED	10.04x	0.32x	3.41x	4.63%	23.77B
STADLER RAIL AG	13.8x	0.56x	6.89x	3.99%	2.87B
TRINITY INDUSTRIES, INC.	15.13x	3.79x	9.95x	3.48%	2.77B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	11.92x	0.49x	5.83x	2.7%	2.51B
THE GREENBRIER COMPANIES, INC.	15.26x	1.1x	9.48x	3.36%	1.5B
VOSSLOH AG	21.7x	1.13x	8.21x	1.8%	1.5B
Average	17.71x	1.82x	9.76x	2.59%	11.99B
Weighted average by Cap.	21.88x	2.71x	12.79x	1.79%