|
End-of-day quote
Korea S.E.
14/10/2026
|
5-day change | 1st Jan Change | ||
| 97,300.00 KRW | -0.41% |
|
-13.43% | -48.22% |
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 | 10,619,545 | - | - |
| Change | - | 36.54% | -6.34% | 86.84% | 278.07% | -48.22% | - | - |
| Enterprise Value (EV) 1 | 3,180 | 3,749 | 3,095 | 5,303 | 19,682 | 7,389 | 6,906 | 5,760 |
| Change | - | 17.91% | -17.44% | 71.34% | 271.14% | -62.46% | -6.54% | -16.59% |
| P/E | 34.2x | 15.7x | 18x | 13.3x | 26.6x | 12.6x | 9.85x | 7.94x |
| PBR | 1.76x | 2.04x | 1.73x | 2.65x | 6.66x | 2.73x | 2.16x | 1.7x |
| PEG | - | 0x | -1x | 0x | 0.3x | 1.33x | 0.4x | 0.3x |
| Capitalization / Revenue | 0.79x | 0.98x | 0.81x | 1.24x | 3.51x | 1.58x | 1.35x | 1.15x |
| EV / Revenue | 1.11x | 1.19x | 0.86x | 1.21x | 3.37x | 1.1x | 0.88x | 0.63x |
| EV / EBITDA | 27.6x | 20.2x | 12.4x | 10.5x | 18.5x | 6.5x | 4.74x | 3.09x |
| EV / EBIT | 39.6x | 25.4x | 14.7x | 11.6x | 19.6x | 6.91x | 4.91x | 3.2x |
| EV / FCF | -29.8x | 5.48x | 4.55x | 86.3x | 25.4x | 7.16x | 8.63x | 4.95x |
| FCF Yield | -3.36% | 18.2% | 22% | 1.16% | 3.94% | 14% | 11.6% | 20.2% |
| Dividend per Share 3 | - | - | - | 200 | - | 666.5 | 833.5 | 1,024 |
| Rate of return | - | - | - | 0.4% | - | 0.68% | 0.86% | 1.05% |
| EPS 3 | 609 | 1,812 | 1,475 | 3,728 | 7,055 | 7,723 | 9,882 | 12,257 |
| Distribution rate | - | - | - | 5.36% | - | 8.63% | 8.43% | 8.35% |
| Net sales 1 | 2,873 | 3,163 | 3,587 | 4,377 | 5,839 | 6,730 | 7,856 | 9,210 |
| EBITDA 1 | 115.3 | 185.8 | 250 | 503.6 | 1,065 | 1,137 | 1,456 | 1,862 |
| EBIT 1 | 80.22 | 147.5 | 210 | 456.6 | 1,006 | 1,069 | 1,407 | 1,800 |
| Net income 1 | 66.51 | 197.8 | 161 | 405.3 | 769.9 | 842.8 | 1,079 | 1,338 |
| Net Debt 1 | 909.4 | 649.4 | 191.9 | -121.2 | -825.7 | -3,230 | -3,713 | -4,859 |
| Reference price 3 | 20,800.00 | 28,400.00 | 26,600.00 | 49,700.00 | 187,900.00 | 97,300.00 | 97,300.00 | 97,300.00 |
| Nbr of stocks (in thousands) | 109,142 | 109,142 | 109,142 | 109,142 | 109,142 | 109,142 | - | - |
| Announcement Date | 27/1/22 | 30/1/23 | 31/1/24 | 6/2/25 | 30/1/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.65x | 1.1x | 6.54x | 0.68% | 7.95B | |
| 35.35x | 6.51x | 27.29x | 0.59% | 319B | |
| 30.32x | 2.85x | 16.89x | 1.56% | 247B | |
| 25.16x | 1.67x | 12.38x | 1.83% | 165B | |
| 31.41x | 4.6x | 19.21x | 1.09% | 148B | |
| -570.43x | 1.74x | 39.48x | -.--% | 147B | |
| 31.34x | 3.43x | 15.55x | 1.32% | 145B | |
| 16.57x | 1.61x | 11.52x | 2.78% | 116B | |
| 19.56x | 1.66x | 13.57x | 1.9% | 89.8B | |
| 39.36x | 8.89x | 27.58x | 0.24% | 86.48B | |
| Average | -32.87x | 3.41x | 19.00x | 1.2% | 147.21B | |
| Weighted average by Cap. | -30.41x | 3.81x | 20.95x | 1.19% |
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
