|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 489,500.00 KRW | +5.04% |
|
+0.20% | +31.23% |
| 04:51am | Hyundai Motor Plans to Acquire SoftBank Group Stake in Boston Dynamics | MT |
| Jul. 06 | Hyundai Mobis to Sell Overseas Bumper Venture to Three Korean Middle-Market Suppliers | MT |
Company Valuation: Hyundai Mobis Co.,Ltd
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23,172,062 | 18,568,338 | 21,312,264 | 21,366,139 | 32,801,295 | 43,653,895 | - | - |
| Change | - | -19.87% | 14.78% | 0.25% | 53.52% | 33.09% | - | - |
| Enterprise Value (EV) 1 | 15,504 | 12,080 | 14,342 | 13,725 | 31,547 | 41,254 | 40,419 | 38,710 |
| Change | - | -22.08% | 18.72% | -4.3% | 129.86% | 30.77% | -2.02% | -4.23% |
| P/E | 9.92x | 7.38x | 6.3x | 5.26x | 9.13x | 10.4x | 9.2x | 8.61x |
| PBR | 0.66x | 0.48x | 0.53x | 0.46x | 0.68x | 0.83x | 0.77x | 0.72x |
| PEG | - | 1.25x | 0.2x | 0.3x | -1.01x | 0.7x | 0.7x | 1.26x |
| Capitalization / Revenue | 0.56x | 0.36x | 0.36x | 0.37x | 0.54x | 0.67x | 0.63x | 0.59x |
| EV / Revenue | 0.37x | 0.23x | 0.24x | 0.24x | 0.52x | 0.63x | 0.58x | 0.52x |
| EV / EBITDA | 5.39x | 4.13x | 4.45x | 3.38x | 6.97x | 8.23x | 7.21x | 6.36x |
| EV / EBIT | 7.6x | 5.96x | 6.25x | 4.47x | 9.4x | 11.1x | 9.6x | 8.41x |
| EV / FCF | 9.19x | 11.8x | 4.05x | 6.7x | 10.1x | 18x | 13.5x | 12x |
| FCF Yield | 10.9% | 8.44% | 24.7% | 14.9% | 9.91% | 5.55% | 7.42% | 8.33% |
| Dividend per Share 3 | 4,000 | 5,000 | 5,000 | 5,000 | 6,500 | 6,944 | 7,599 | 8,046 |
| Rate of return | 1.57% | 2.49% | 2.11% | 2.11% | 1.74% | 1.42% | 1.55% | 1.64% |
| EPS 3 | 25,645 | 27,163 | 37,639 | 44,939 | 40,861 | 47,255 | 53,182 | 56,825 |
| Distribution rate | 15.6% | 18.4% | 13.3% | 11.1% | 15.9% | 14.7% | 14.3% | 14.2% |
| Net sales 1 | 41,702 | 51,906 | 59,254 | 57,237 | 61,118 | 65,217 | 69,644 | 74,093 |
| EBITDA 1 | 2,877 | 2,925 | 3,221 | 4,058 | 4,525 | 5,011 | 5,606 | 6,088 |
| EBIT 1 | 2,040 | 2,027 | 2,295 | 3,073 | 3,357 | 3,722 | 4,212 | 4,604 |
| Net income 1 | 2,352 | 2,485 | 3,423 | 4,056 | 3,656 | 4,232 | 4,747 | 5,067 |
| Net Debt 1 | -7,669 | -6,488 | -6,971 | -7,642 | -1,254 | -2,400 | -3,235 | -4,944 |
| Reference price 3 | 254,500.00 | 200,500.00 | 237,000.00 | 236,500.00 | 373,000.00 | 489,500.00 | 489,500.00 | 489,500.00 |
| Nbr of stocks (in thousands) | 91,049 | 92,610 | 89,925 | 90,343 | 87,939 | 89,181 | - | - |
| Announcement Date | 1/26/22 | 1/27/23 | 1/25/24 | 1/24/25 | 1/28/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.36x | 0.63x | 8.23x | 1.42% | 29.3B | |
| 22.92x | 1.54x | 11.94x | 1.64% | 48.73B | |
| 17.24x | 0.7x | 5.17x | 3.38% | 34.49B | |
| 12.14x | 0.65x | 5.41x | 3.75% | 32.44B | |
| 13.36x | 2.42x | 8.48x | 4.37% | 19.63B | |
| 10.95x | 0.51x | 5.02x | 2.99% | 18.04B | |
| 12.12x | 1.06x | 6.03x | 4.14% | 16.58B | |
| 27.22x | 1.09x | 11.34x | 0.59% | 15.55B | |
| 29.46x | 2.73x | 16.22x | 1.03% | 13.99B | |
| 12.77x | 1.01x | 6.67x | 1.05% | 13.13B | |
| Average | 16.85x | 1.23x | 8.45x | 2.44% | 24.19B | |
| Weighted average by Cap. | 16.84x | 1.16x | 8.37x | 2.5% |
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
- A012330 Stock
- Valuation Hyundai Mobis Co.,Ltd
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
