HYUNDAI CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17,120 KRW | +1.36% |
|
+0.12% | -9.32% |
| Apr. 26 | HD Hyundai Marine Solution Prices IPO at Top of Range; to Raise KRW742 Billion | MT |
| Apr. 26 | South Korea shares gain following upbeat US tech earnings | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 226,595 | 191,575 | 201,784 | 194,578 | 226,767 | 205,628 | - |
| Enterprise Value (EV) 2 | 692.7 | 432.2 | 201.8 | 501.5 | 226.8 | 387.6 | 499.1 |
| P/E ratio | 13.9 x | 4.01 x | 5.34 x | 2.47 x | 2.71 x | 3.14 x | 3.14 x |
| Yield | 3.35% | 3.76% | 3.57% | 3.7% | - | 3.5% | 3.87% |
| Capitalization / Revenue | 0.05 x | 0.07 x | 0.05 x | 0.03 x | 0.03 x | 0.03 x | 0.03 x |
| EV / Revenue | 0.16 x | 0.15 x | 0.05 x | 0.08 x | 0.03 x | 0.06 x | 0.07 x |
| EV / EBITDA | 14.3 x | 11.1 x | 4.9 x | 6.82 x | 2.13 x | 3.98 x | 4.96 x |
| EV / FCF | 5.26 x | - | - | 1.32 x | - | 5.87 x | 7.74 x |
| FCF Yield | 19% | - | - | 75.8% | - | 17% | 12.9% |
| Price to Book | 0.67 x | 0.63 x | 0.56 x | 0.45 x | - | 0.39 x | 0.36 x |
| Nbr of stocks (in thousands) | 12,659 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | - |
| Reference price 3 | 17,900 | 15,950 | 16,800 | 16,200 | 18,880 | 17,120 | 17,120 |
| Announcement Date | 1/31/20 | 1/29/21 | 2/3/22 | 2/2/23 | 2/1/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,263 | 2,881 | 3,782 | 6,127 | 6,580 | 6,756 | 6,738 |
| EBITDA 1 | 48.29 | 38.82 | 41.16 | 73.51 | 106.7 | 97.33 | 100.7 |
| EBIT 1 | 43.52 | 33.24 | 35.07 | 66.83 | 99.42 | 90.67 | 90 |
| Operating Margin | 1.02% | 1.15% | 0.93% | 1.09% | 1.51% | 1.34% | 1.34% |
| Earnings before Tax (EBT) 1 | 16.75 | 53.86 | 56.24 | 90.08 | 109.7 | 91.97 | 91.33 |
| Net income 1 | 16.36 | 49.31 | 37.79 | 77.19 | 83.45 | 69.87 | 69.33 |
| Net margin | 0.38% | 1.71% | 1% | 1.26% | 1.27% | 1.03% | 1.03% |
| EPS 2 | 1,292 | 3,980 | 3,146 | 6,554 | 6,968 | 5,446 | 5,444 |
| Free Cash Flow 3 | 131,699 | - | - | 379,877 | - | 66,000 | 64,500 |
| FCF margin | 3,089.09% | - | - | 6,200.08% | - | 976.98% | 957.33% |
| FCF Conversion (EBITDA) | 272,732.14% | - | - | 516,758.83% | - | 67,808.22% | 64,072.85% |
| FCF Conversion (Net income) | 805,180.98% | - | - | 492,116.05% | - | 94,465.64% | 93,028.85% |
| Dividend per Share 2 | 600.0 | 600.0 | 600.0 | 600.0 | - | 600.0 | 662.5 |
| Announcement Date | 1/31/20 | 1/29/21 | 2/3/22 | 2/2/23 | 2/1/24 | - | - |
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 | 1,038 | 1,176 | 1,278 | 1,595 | 1,706 | 1,548 | 1,771 | 1,547 | 1,688 | 1,575 | 1,694 | 1,677 | 1,709 | 1,676 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 10.77 | 10.56 | 14.54 | 20.85 | 22.93 | 8.511 | 25.68 | 27.02 | 26.82 | 19.81 | 22.9 | 22.85 | 22.75 | 22.2 |
| Operating Margin | 1.04% | 0.9% | 1.14% | 1.31% | 1.34% | 0.55% | 1.45% | 1.75% | 1.59% | 1.26% | 1.35% | 1.36% | 1.33% | 1.32% |
| Earnings before Tax (EBT) 1 | 15.83 | 16.17 | 32.9 | 36.81 | 50.2 | -29.37 | 35.98 | 32 | 29.76 | 11.67 | 25.63 | 28.13 | 20.83 | 17.03 |
| Net income 1 | 10.33 | 10.48 | 24.34 | 26.62 | 49.26 | -21.51 | 27.2 | 24.47 | 22.24 | 9.779 | 19.6 | 21.5 | 15.77 | 13 |
| Net margin | 1% | 0.89% | 1.9% | 1.67% | 2.89% | -1.39% | 1.54% | 1.58% | 1.32% | 0.62% | 1.16% | 1.28% | 0.92% | 0.78% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/3/21 | 2/3/22 | 4/28/22 | 8/2/22 | 11/1/22 | 2/2/23 | 5/2/23 | 7/31/23 | 10/27/23 | 2/1/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 466 | 241 | - | 307 | - | 182 | 294 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 9.652 x | 6.199 x | - | 4.175 x | - | 1.87 x | 2.916 x |
| Free Cash Flow 2 | 131,699 | - | - | 379,877 | - | 66,000 | 64,500 |
| ROE (net income / shareholders' equity) | 8.59% | 15% | 11.2% | 19.2% | 16.4% | 13.1% | 11.7% |
| ROA (Net income/ Total Assets) | 2.43% | 3.7% | 2.58% | 4.45% | - | 3.9% | 3.83% |
| Assets 1 | 673.4 | 1,333 | 1,463 | 1,735 | - | 1,791 | 1,809 |
| Book Value Per Share 3 | 26,881 | 25,273 | 30,061 | 36,053 | - | 43,372 | 47,500 |
| Cash Flow per Share 3 | 11,104 | 11,368 | -28,706 | 32,177 | - | 8,378 | 6,832 |
| Capex 1 | 8.88 | 2.3 | 6.36 | 6.58 | - | 6 | 10 |
| Capex / Sales | 0.21% | 0.08% | 0.17% | 0.11% | - | 0.09% | 0.15% |
| Announcement Date | 1/31/20 | 1/29/21 | 2/3/22 | 2/2/23 | 2/1/24 | - | - |
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
4
Last Close Price
17,120
KRW
Average target price
27,500
KRW
Spread / Average Target
+60.63%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -9.32% | 149M | |
| +56.60% | 91.85B | |
| +41.92% | 71.52B | |
| +19.61% | 63.05B | |
| +27.08% | 30.34B | |
| +21.43% | 28.92B | |
| +16.39% | 21.62B | |
| +16.68% | 17.92B | |
| -3.76% | 12.84B | |
| +2.43% | 5.92B |
- Stock Market
- Equities
- A011760 Stock
- Financials Hyundai Corporation
