|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 413,000.00 KRW | -2.13% |
|
+12.84% | +39.29% |
| Jan. 16 | Last Czech deep coal mine closes as centuries-old industry reaches final day | RE |
| Jan. 16 | Hyundai Motor Group to appoint former head of Tesla's humanoid robot program as adviser | RE |
Company Valuation: Hyundai Motor Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 43,829,811 | 47,942,612 | 34,740,376 | 48,009,280 | 52,341,707 | 99,303,045 | 99,303,045 | - |
| Change | - | 9.38% | -27.54% | 38.19% | 9.02% | 89.72% | 0% | - |
| Enterprise Value (EV) 1 | 106,015 | 122,361 | 100,487 | 128,481 | 191,078 | 229,792 | 233,274 | 236,379 |
| Change | - | 15.42% | -17.88% | 27.86% | 48.72% | 20.26% | 1.52% | 1.33% |
| P/E ratio | 35.2x | 11x | 5.29x | 4.45x | 4.45x | 9.12x | 8.34x | 7.76x |
| PBR | 0.55x | 0.56x | 0.37x | 0.45x | 0.51x | 0.95x | 0.88x | 0.81x |
| PEG | - | 0x | 0.1x | 0.1x | 1.06x | -1.87x | 0.89x | 1.05x |
| Capitalization / Revenue | 0.42x | 0.41x | 0.24x | 0.3x | 0.3x | 0.53x | 0.51x | 0.49x |
| EV / Revenue | 1.02x | 1.04x | 0.71x | 0.79x | 1.09x | 1.22x | 1.19x | 1.16x |
| EV / EBITDA | 14.6x | 10.9x | 6.76x | 6.4x | 10.3x | 13.1x | 12.2x | 11.6x |
| EV / EBIT | 38.1x | 18.3x | 10.2x | 8.49x | 13.4x | 18.4x | 17.1x | 16.1x |
| EV / FCF | -20.8x | -39.1x | 15.2x | -13.4x | -13.9x | 29.4x | 22.4x | 20.2x |
| FCF Yield | -4.81% | -2.56% | 6.58% | -7.46% | -7.18% | 3.41% | 4.46% | 4.96% |
| Dividend per Share 3 | 3,000 | 3,050 | 6,000 | 11,400 | 12,000 | 11,708 | 12,391 | 12,818 |
| Rate of return | 1.56% | 1.46% | 3.97% | 5.6% | 5.66% | 2.83% | 3% | 3.1% |
| EPS 3 | 5,454 | 18,979 | 28,521 | 45,703 | 47,615 | 45,299 | 49,526 | 53,194 |
| Distribution rate | 55% | 16.1% | 21% | 24.9% | 25.2% | 25.8% | 25% | 24.1% |
| Net sales 1 | 103,998 | 117,611 | 142,528 | 162,664 | 175,231 | 187,958 | 195,783 | 204,084 |
| EBITDA 1 | 7,259 | 11,235 | 14,867 | 20,073 | 18,527 | 17,570 | 19,070 | 20,304 |
| EBIT 1 | 2,781 | 6,679 | 9,820 | 15,127 | 14,240 | 12,492 | 13,629 | 14,646 |
| Net income 1 | 1,618 | 4,942 | 7,364 | 11,962 | 12,527 | 11,026 | 11,875 | 12,657 |
| Net Debt 1 | 62,185 | 74,419 | 65,747 | 80,472 | 138,737 | 130,489 | 133,971 | 137,076 |
| Reference price 3 | 192,000.00 | 209,000.00 | 151,000.00 | 203,500.00 | 212,000.00 | 413,000.00 | 413,000.00 | 413,000.00 |
| Nbr of stocks (in thousands) | 260,259 | 260,584 | 260,420 | 261,925 | 262,880 | 260,297 | 260,297 | - |
| Announcement Date | 1/26/21 | 1/25/22 | 1/26/23 | 1/25/24 | 1/23/25 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.12x | 1.22x | 13.08x | 2.83% | 67.38B | |
| 13.26x | 1.52x | 13.11x | 2.6% | 303B | |
| 9.37x | 0.37x | 3.36x | 0.71% | 75.76B | |
| 11.04x | 0.18x | 1.96x | 3.91% | 65.22B | |
| 8.22x | 0.07x | 0.51x | 4.39% | 63.37B | |
| 9.41x | 0.06x | 0.53x | 4.21% | 58.86B | |
| -6.6x | 0.27x | 4.39x | 4.87% | 54.19B | |
| 29.61x | 2.74x | 18.74x | 0.76% | 45.01B | |
| 14.11x | 0.62x | 10.49x | 4.38% | 40.28B | |
| 12.03x | 0.68x | 5.04x | 2.03% | 28.81B | |
| Average | 10.96x | 0.77x | 7.12x | 3.07% | 80.16B | |
| Weighted average by Cap. | 11.26x | 0.96x | 8.66x | 2.93% |
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
- Equities
- A005380 Stock
- Valuation Hyundai Motor Company
Select your edition
All financial news and data tailored to specific country editions
