Valuation Hyundai Motor Company

Equities

End-of-day quote Korea S.E. Other stock markets 2024-12-13			5-day change	1st Jan Change
215,000.00 ^KRW	+1.65%		+5.65%	+5.65%

Dec. 13	SK Chemicals, Hyundai Motor Group Collaborate on Automotive Components	MT
Dec. 12	Hyundai Motor Appoints CEO of Hyundai and Genesis Motor North America	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	26,034,130	40,472,779	44,172,223	31,970,854	43,773,850	53,088,432	-	-
Change	-	55.46%	9.14%	-27.62%	36.92%	21.28%	-	-
Enterprise Value (EV) ¹	82,750	102,658	118,591	97,718	124,246	155,147	153,526	151,222
Change	-	24.06%	15.52%	-17.6%	27.15%	24.87%	-1.04%	-1.5%
P/E ratio	10.7x	35.2x	11x	5.29x	4.45x	4x	4.01x	3.86x
PBR	0.35x	0.55x	0.56x	0.37x	0.45x	0.56x	0.51x	0.47x
PEG	-	-0.7x	0x	0.1x	0.1x	0.2x	-16.66x	0.98x
Capitalization / Revenue	0.25x	0.39x	0.38x	0.22x	0.27x	0.31x	0.3x	0.28x
EV / Revenue	0.78x	0.99x	1.01x	0.69x	0.76x	0.9x	0.85x	0.81x
EV / EBITDA	11.1x	14.1x	10.6x	6.57x	6.19x	7.63x	7.41x	7.12x
EV / EBIT	23x	36.9x	17.8x	9.95x	8.21x	10.2x	10.1x	9.73x
EV / FCF	-26.1x	-20.1x	-37.9x	14.8x	-13x	15.3x	13.4x	12.9x
FCF Yield	-3.83%	-4.97%	-2.64%	6.77%	-7.72%	6.52%	7.44%	7.75%
Dividend per Share ³	4,000	3,000	3,050	6,000	11,400	12,705	12,873	13,154
Rate of return	3.32%	1.56%	1.46%	3.97%	5.6%	5.91%	5.99%	6.12%
EPS ³	11,310	5,454	18,979	28,521	45,703	53,739	53,609	55,731
Distribution rate	35.4%	55%	16.1%	21%	24.9%	23.6%	24%	23.6%
Net sales ¹	105,790	103,998	117,611	142,528	162,664	173,022	179,597	187,377
EBITDA ¹	7,437	7,259	11,235	14,867	20,073	20,324	20,718	21,238
EBIT ¹	3,606	2,781	6,679	9,820	15,127	15,190	15,213	15,545
Net income ¹	2,980	1,618	4,942	7,364	11,962	13,473	13,250	13,765
Net Debt ¹	56,716	62,185	74,419	65,747	80,472	102,058	100,438	98,133
Reference price ³	120,500.00	192,000.00	209,000.00	151,000.00	203,500.00	215,000.00	215,000.00	215,000.00
Nbr of stocks (in thousands)	225,128	222,747	223,072	222,908	224,802	262,880	-	-
Announcement Date	3/4/20	1/26/21	1/25/22	1/26/23	1/25/24	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
HYUNDAI MOTOR COMPANY	4x	0.9x	7.63x	+5.91%	37B
TOYOTA MOTOR CORPORATION	8.83x	1.25x	9.38x	+3.28%	230B
GENERAL MOTORS COMPANY	5.54x	0.27x	1.86x	+0.91%	57.76B
MERCEDES-BENZ GROUP AG	5.81x	0.16x	1.16x	+7.62%	56.49B
BMW AG	6.27x	0.25x	1.73x	+5.57%	52.47B
VOLKSWAGEN AG	3.78x	0.02x	0.24x	+7.22%	47.16B
FORD MOTOR COMPANY	7.54x	0.19x	2.44x	+5.78%	41.29B
MAHINDRA & MAHINDRA LIMITED	29.91x	2.91x	20.29x	+0.79%	40.5B
HONDA MOTOR CO., LTD.	6.05x	0.53x	5.7x	+5.41%	39.05B
TATA MOTORS LIMITED	13.51x	0.73x	5.38x	+0.76%	34.31B
Average	9.13x	0.72x	5.58x	+4.33%	63.65B
Weighted average by Cap.	8.74x	0.84x	6.36x	+4.08%