Stock A010620 HD HYUNDAI MIPO CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hd Hyundai Mipo Co.,Ltd.

Equities

A010620

KR7010620003

Shipbuilding

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
73,500 KRW +4.11% Intraday chart for Hd Hyundai Mipo Co.,Ltd. +3.09% -13.43%
Mar. 27 Nomura Adjusts Hyundai Mipo Dockyard’s Price Target to 81,000 Won From 90,000 Won, Keeps at Buy MT
Mar. 15 Hyundai Mipo Dockyard Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,836,672 1,914,446 2,791,901 3,370,223 3,386,177 2,931,496 - -
Enterprise Value (EV) 1 1,836,487 1,914,096 2,791,555 3,369,799 3,386,177 2,931,496 2,931,160 2,931,450
P/E ratio 34.5 x -98.2 x -17.5 x -75.6 x - 74.8 x 12.4 x 11 x
Yield 0.76% - - - - 0.36% 1.08% 0.68%
Capitalization / Revenue 0.61 x 0.69 x 0.97 x 0.91 x 0.84 x 0.68 x 0.61 x 0.56 x
EV / Revenue 0.61 x 0.69 x 0.97 x 0.91 x 0.84 x 0.68 x 0.61 x 0.56 x
EV / EBITDA 12.6 x 20.6 x -17.3 x -69.7 x - 21.7 x 8.8 x 6.89 x
EV / FCF -11.9 x 11 x 416 x 35.6 x - 43 x 16.4 x 11.3 x
FCF Yield -8.43% 9.08% 0.24% 2.81% - 2.33% 6.11% 8.87%
Price to Book 0.79 x 0.82 x 1.29 x 1.58 x - 1.46 x 1.27 x 1.17 x
Nbr of stocks (in thousands) 39,884 39,884 39,884 39,884 39,884 39,884 - -
Reference price 2 46,050 48,000 70,000 84,500 84,900 73,500 73,500 73,500
Announcement Date 2/6/20 2/3/21 2/7/22 2/7/23 1/22/24 - - -
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,994 2,792 2,887 3,717 4,039 4,340 4,836 5,264
EBITDA 1 145.7 92.82 -161.8 -48.32 - 135.1 333.3 425.3
EBIT 1 92.62 36.69 -217.3 -109.1 -152.9 33.94 250.8 381.9
Operating Margin 3.09% 1.31% -7.53% -2.93% -3.79% 0.78% 5.19% 7.25%
Earnings before Tax (EBT) 1 85.56 -20.14 -209.8 -63.25 -156.9 44.78 346 461.7
Net income 1 53.25 -19.49 -159.7 -44.58 -139 41.85 238.6 301.8
Net margin 1.78% -0.7% -5.53% -1.2% -3.44% 0.96% 4.93% 5.73%
EPS 2 1,335 -489.0 -4,004 -1,118 - 983.2 5,936 6,663
Free Cash Flow 3 -154,916 173,793 6,705 94,589 - 68,250 179,073 260,000
FCF margin -5,174.05% 6,224.64% 232.23% 2,544.86% - 1,572.66% 3,703.12% 4,939.26%
FCF Conversion (EBITDA) - 187,230.49% - - - 50,518.48% 53,733.91% 61,137.43%
FCF Conversion (Net income) - - - - - 163,067.75% 75,067.04% 86,143.48%
Dividend per Share 2 350.0 - - - - 266.7 793.0 500.0
Announcement Date 2/6/20 2/3/21 2/7/22 2/7/23 1/22/24 - - -
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 2025 Q1
Net sales 1 619.4 860.5 876 935.4 882.3 1,023 909.2 1,033 993.8 1,103 1,000 1,077 1,040 1,137 1,233
EBITDA - - - - - - - - - - - - - - -
EBIT 1 34.3 -77 -61.8 -6.6 14 -54.7 -27.41 -52.5 -7.8 -65.2 -11 -6.571 11.11 32.37 45.95
Operating Margin 5.54% -8.95% -7.05% -0.71% 1.59% -5.35% -3.02% -5.08% -0.78% -5.91% -1.1% -0.61% 1.07% 2.85% 3.73%
Earnings before Tax (EBT) 1 49.2 -103.2 -49.7 50.9 142 -206.4 -4.8 -46.4 13.7 -119.4 3.3 -5 15.5 38.78 -
Net income 1 38.3 -79.3 -41.3 40.2 107.3 -150.8 -4.5 -37 9.3 -110.8 1.8 -3.1 11.18 27.92 -
Net margin 6.18% -9.22% -4.71% 4.3% 12.16% -14.74% -0.49% -3.58% 0.94% -10.05% 0.18% -0.29% 1.07% 2.46% -
EPS 958.0 -1,987 -1,034 1,006 2,690 -3,780 -113.0 -928.0 233.0 - - - - - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 10/28/21 2/7/22 4/28/22 7/29/22 10/27/22 2/7/23 4/27/23 7/27/23 10/26/23 1/22/24 4/25/24 - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 185 350 346 424 - - 336 46
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 -154,916 173,793 6,705 94,589 - 68,250 179,073 260,000
ROE (net income / shareholders' equity) 2.62% -0.84% -7% -2% -6.63% 3.19% 9.74% 12.4%
ROA (Net income/ Total Assets) 1.79% -0.56% -4.27% -1.03% - 1.67% 5.24% 6.37%
Assets 2 2,979 3,490 3,739 4,313 - 2,511 4,551 4,741
Book Value Per Share 3 58,106 58,333 54,249 53,525 - 50,320 57,962 63,009
Cash Flow per Share 3 -1,815 6,419 1,746 5,225 - 3,074 6,022 -
Capex 2 82.5 82.2 62.9 114 - 93.4 96.6 104
Capex / Sales 2.76% 2.94% 2.18% 3.06% - 2.15% 2% 1.98%
Announcement Date 2/6/20 2/3/21 2/7/22 2/7/23 1/22/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hd Hyundai Mipo Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
16
Last Close Price
73,500 KRW
Average target price
89,375 KRW
Spread / Average Target
+21.60%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Shipbuilding

1st Jan change Capi.
HD HYUNDAI MIPO CO.,LTD. Stock Hd Hyundai Mipo Co.,Ltd.
-13.43% 2.13B
CHINA CSSC HOLDINGS LIMITED Stock China CSSC Holdings Limited
+27.17% 23.11B
CHINA SHIPBUILDING INDUSTRY COMPANY LIMITED Stock China Shipbuilding Industry Company Limited
+19.61% 15.54B
HANWHA OCEAN CO., LTD. Stock Hanwha Ocean Co., Ltd.
+29.48% 7.23B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD. Stock HD Korea Shipbuilding & Offshore Engineering Co., Ltd.
+6.70% 6.63B
SAMSUNG HEAVY INDUSTRIES CO., LTD. Stock Samsung Heavy Industries Co., Ltd.
+27.10% 6.11B
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD. Stock Yangzijiang Shipbuilding (Holdings) Ltd.
+16.78% 5.04B
SEATRIUM LIMITED Stock Seatrium Limited
-24.58% 4.46B
COCHIN SHIPYARD LIMITED Stock Cochin Shipyard Limited
+99.72% 4.27B
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED Stock CSSC Offshore & Marine Engineering (Group) Company Limited
+4.41% 3.72B
Other Shipbuilding
  1. Stock Market
  2. Equities
  3. A010620 Stock
  4. Financials Hd Hyundai Mipo Co.,Ltd.