HYUNDAI AUTOEVER CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 153,700 KRW | +1.45% |
|
+13.01% | -27.33% |
| Mar. 18 | Hyundai Autoever Corporation(KOSE:A307950) added to FTSE All-World Index | CI |
| Jan. 19 | C.E. Info Systems Bags INR4 Billion Contract | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,058,400 | 2,593,500 | 3,784,390 | 2,618,908 | 5,799,989 | 4,214,933 | - | - |
| Enterprise Value (EV) 2 | 786.9 | 2,412 | 3,149 | 1,908 | 5,800 | 3,412 | 3,286 | 3,093 |
| P/E ratio | 18.9 x | 44 x | 51.1 x | 23 x | 42.1 x | 25.6 x | 21.5 x | 18.2 x |
| Yield | 1.41% | 0.61% | 0.54% | 1.19% | - | 1.07% | 1.14% | 1.39% |
| Capitalization / Revenue | 0.67 x | 1.66 x | 1.83 x | 0.95 x | 1.89 x | 1.22 x | 1.08 x | 0.94 x |
| EV / Revenue | 0.5 x | 1.54 x | 1.52 x | 0.69 x | 1.89 x | 0.99 x | 0.84 x | 0.69 x |
| EV / EBITDA | 6.15 x | 16.7 x | 17.1 x | 7.46 x | 18.9 x | 10.3 x | 8.88 x | 7.18 x |
| EV / FCF | 12.3 x | 24.4 x | 16.1 x | 12.6 x | - | 17.4 x | 14.2 x | 10.1 x |
| FCF Yield | 8.1% | 4.1% | 6.19% | 7.93% | - | 5.76% | 7.03% | 9.94% |
| Price to Book | 2.07 x | 4.67 x | 2.77 x | 1.77 x | - | 2.46 x | 2.23 x | 2.07 x |
| Nbr of stocks (in thousands) | 21,000 | 21,000 | 27,423 | 27,423 | 27,423 | 27,423 | - | - |
| Reference price 3 | 50,400 | 123,500 | 138,000 | 95,500 | 211,500 | 153,700 | 153,700 | 153,700 |
| Announcement Date | 1/31/20 | 1/27/21 | 1/28/22 | 1/31/23 | 1/26/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,572 | 1,563 | 2,070 | 2,755 | 3,065 | 3,452 | 3,915 | 4,479 |
| EBITDA 1 | 127.9 | 144.4 | 184.6 | 255.6 | 306.4 | 330.3 | 369.9 | 431 |
| EBIT 1 | 80.21 | 86.81 | 96.11 | 142.4 | 181.4 | 207.1 | 259.4 | 314 |
| Operating Margin | 5.1% | 5.56% | 4.64% | 5.17% | 5.92% | 6% | 6.63% | 7.01% |
| Earnings before Tax (EBT) 1 | 83.36 | 84.41 | 97.32 | 154.8 | 181.7 | 220.6 | 268 | 303.7 |
| Net income 1 | 55.93 | 59 | 69.81 | 113.9 | 137.8 | 165.1 | 200.1 | 233 |
| Net margin | 3.56% | 3.78% | 3.37% | 4.14% | 4.49% | 4.78% | 5.11% | 5.2% |
| EPS 2 | 2,673 | 2,809 | 2,702 | 4,154 | 5,024 | 6,015 | 7,158 | 8,446 |
| Free Cash Flow 3 | 63,753 | 98,993 | 195,083 | 151,357 | - | 196,420 | 230,882 | 307,500 |
| FCF margin | 4,055.99% | 6,335.18% | 9,422.54% | 5,494.87% | - | 5,690.21% | 5,897.5% | 6,865.85% |
| FCF Conversion (EBITDA) | 49,854.7% | 68,573.39% | 105,670.95% | 59,211.71% | - | 59,474.78% | 62,417.14% | 71,338.88% |
| FCF Conversion (Net income) | 113,982.78% | 167,793.51% | 279,443.8% | 132,863.45% | - | 119,002.7% | 115,374.2% | 131,974.25% |
| Dividend per Share 2 | 710.0 | 750.0 | 750.0 | 1,140 | - | 1,637 | 1,756 | 2,132 |
| Announcement Date | 1/31/20 | 1/27/21 | 1/28/22 | 1/31/23 | 1/26/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 553.5 | 645.6 | 559.6 | 630.2 | 730.5 | 834.2 | 666 | 753.9 | 745.8 | 899.4 | 750.3 | 844.9 | 850.1 | 1,004 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 24.77 | 26.27 | 22.37 | 28.75 | 33.28 | 57.97 | 30.58 | 52.72 | 45.25 | 52.86 | 40.92 | 52.56 | 51.4 | 60.51 |
| Operating Margin | 4.48% | 4.07% | 4% | 4.56% | 4.56% | 6.95% | 4.59% | 6.99% | 6.07% | 5.88% | 5.45% | 6.22% | 6.05% | 6.03% |
| Earnings before Tax (EBT) 1 | 27.07 | 24.78 | 23.53 | 31.15 | 43.17 | 56.94 | 36.91 | 50.82 | 48.41 | 45.59 | 44.02 | 54.54 | 55.18 | 68.36 |
| Net income 1 | 18.8 | 19.74 | 17.28 | 21.62 | 31.23 | 43.8 | 31.12 | 37.87 | 35.71 | 33.07 | 32.13 | 39.94 | 39.91 | 50.54 |
| Net margin | 3.4% | 3.06% | 3.09% | 3.43% | 4.27% | 5.25% | 4.67% | 5.02% | 4.79% | 3.68% | 4.28% | 4.73% | 4.7% | 5.04% |
| EPS 2 | - | - | - | 788.0 | - | - | - | 1,381 | 1,302 | - | 4,756 | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/29/21 | 1/28/22 | 4/29/22 | 7/29/22 | 10/28/22 | 1/31/23 | 5/2/23 | 7/31/23 | 10/27/23 | 1/26/24 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 271 | 182 | 635 | 711 | - | 803 | 929 | 1,122 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 63,753 | 98,993 | 195,083 | 151,357 | - | 196,420 | 230,882 | 307,500 |
| ROE (net income / shareholders' equity) | 11.7% | 11.1% | 7.26% | 8% | 9.1% | 10% | 11.1% | 12.9% |
| ROA (Net income/ Total Assets) | 6.03% | 5.61% | 4.08% | 4.59% | - | 6.05% | 6.82% | 7.27% |
| Assets 1 | 927.9 | 1,052 | 1,712 | 2,483 | - | 2,728 | 2,933 | 3,206 |
| Book Value Per Share 3 | 24,349 | 26,430 | 49,873 | 53,923 | - | 62,406 | 68,988 | 74,149 |
| Cash Flow per Share 3 | - | 5,506 | 8,018 | 7,340 | - | 10,879 | 11,811 | 12,359 |
| Capex 1 | 16.4 | 16.6 | 24.8 | 49.9 | - | 111 | 97.2 | 100 |
| Capex / Sales | 1.05% | 1.06% | 1.2% | 1.81% | - | 3.22% | 2.48% | 2.23% |
| Announcement Date | 1/31/20 | 1/27/21 | 1/28/22 | 1/31/23 | 1/26/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
153,700
KRW
Average target price
200,882
KRW
Spread / Average Target
+30.70%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -27.33% | 3.06B | |
| -12.23% | 194B | |
| +0.74% | 166B | |
| +2.19% | 153B | |
| +4.34% | 99.85B | |
| +7.04% | 77.56B | |
| +19.09% | 73.55B | |
| -7.30% | 71B | |
| -20.54% | 52.81B | |
| +0.53% | 47.86B |
- Stock Market
- Equities
- A307950 Stock
- Financials Hyundai Autoever Corporation
