HYUNDAI WIA CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57,200 KRW | -1.55% |
|
+3.62% | -12.14% |
| Jan. 26 | Hyundai Wia Posts Record Overseas Orders for Constant Velocity Joints | MT |
| Jan. 09 | Hyundai Wia Establishes Standalone TMS Division for Electric Vehicles | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,333,399 | 1,421,053 | 2,122,282 | 1,313,477 | 1,734,639 | 1,524,138 | - | - |
| Enterprise Value (EV) 2 | 2,383 | 1,948 | 2,225 | 987.8 | 2,250 | 1,780 | 1,744 | 1,143 |
| P/E ratio | 24.2 x | 23.3 x | 34.1 x | 20.1 x | 19 x | 8.29 x | 6.81 x | 5.26 x |
| Yield | 1.39% | 1.31% | 0.88% | 1.42% | 1.31% | 1.68% | 1.81% | 1.66% |
| Capitalization / Revenue | 0.18 x | 0.22 x | 0.28 x | 0.16 x | 0.2 x | 0.17 x | 0.16 x | 0.15 x |
| EV / Revenue | 0.33 x | 0.3 x | 0.3 x | 0.12 x | 0.26 x | 0.2 x | 0.19 x | 0.11 x |
| EV / EBITDA | 6.56 x | 5.39 x | 5.29 x | 1.85 x | 4.38 x | 3.22 x | 2.93 x | 1.81 x |
| EV / FCF | 8.97 x | -31.2 x | 16 x | 3.18 x | 6.69 x | 7.46 x | 6.83 x | 3.95 x |
| FCF Yield | 11.2% | -3.21% | 6.23% | 31.5% | 14.9% | 13.4% | 14.6% | 25.3% |
| Price to Book | 0.43 x | 0.46 x | 0.65 x | 0.4 x | 0.51 x | 0.44 x | 0.41 x | 0.39 x |
| Nbr of stocks (in thousands) | 26,562 | 26,562 | 26,562 | 26,562 | 26,646 | 26,646 | - | - |
| Reference price 3 | 50,200 | 53,500 | 79,900 | 49,450 | 65,100 | 57,200 | 57,200 | 57,200 |
| Announcement Date | 1/29/20 | 1/29/21 | 1/28/22 | 1/31/23 | 1/31/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,315 | 6,592 | 7,528 | 8,208 | 8,590 | 8,825 | 9,372 | 10,158 |
| EBITDA 1 | 363.2 | 361.4 | 420.9 | 533.4 | 513.7 | 553 | 594.8 | 633.1 |
| EBIT 1 | 101.9 | 71.96 | 102.7 | 212.1 | 229.2 | 280.3 | 328.2 | 382.4 |
| Operating Margin | 1.39% | 1.09% | 1.36% | 2.58% | 2.67% | 3.18% | 3.5% | 3.76% |
| Earnings before Tax (EBT) 1 | 49.48 | 84.46 | 100.7 | 86.06 | 106.7 | 258.9 | 299.8 | 348 |
| Net income 1 | 53.44 | 60.97 | 62.32 | 65.42 | 91.46 | 186.2 | 225.6 | 272 |
| Net margin | 0.73% | 0.92% | 0.83% | 0.8% | 1.06% | 2.11% | 2.41% | 2.68% |
| EPS 2 | 2,078 | 2,295 | 2,346 | 2,463 | 3,432 | 6,898 | 8,404 | 10,867 |
| Free Cash Flow 3 | 265,802 | -62,483 | 138,697 | 310,831 | 336,238 | 238,493 | 255,330 | 289,700 |
| FCF margin | 3,633.84% | -947.83% | 1,842.48% | 3,787.11% | 3,914.15% | 2,702.52% | 2,724.41% | 2,851.93% |
| FCF Conversion (EBITDA) | 73,184.58% | - | 32,953.5% | 58,277.46% | 65,451.86% | 43,124.2% | 42,926.61% | 45,761.37% |
| FCF Conversion (Net income) | 497,393.29% | - | 222,556.16% | 475,153.25% | 367,629.92% | 128,086.48% | 113,170.25% | 106,517.14% |
| Dividend per Share 2 | 700.0 | 700.0 | 700.0 | 700.0 | 850.0 | 961.5 | 1,033 | 950.0 |
| Announcement Date | 1/29/20 | 1/29/21 | 1/28/22 | 1/31/23 | 1/31/24 | - | - | - |
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 | 1,770 | 1,923 | 1,907 | 1,972 | 2,080 | 2,249 | 2,095 | 2,285 | 2,099 | 2,111 | 2,141 | 2,308 | 2,169 | 2,211 |
| EBITDA 1 | 111 | - | - | - | - | - | - | - | 136.4 | - | 140.1 | 150.5 | 145.7 | 132.8 |
| EBIT 1 | 31.21 | -1.059 | 51.47 | 53.12 | 55.74 | 51.78 | 50.94 | 65.19 | 68.32 | 44.76 | 62.49 | 77.96 | 67.13 | 74.16 |
| Operating Margin | 1.76% | -0.06% | 2.7% | 2.69% | 2.68% | 2.3% | 2.43% | 2.85% | 3.25% | 2.12% | 2.92% | 3.38% | 3.09% | 3.35% |
| Earnings before Tax (EBT) 1 | 37.9 | -17.26 | 20.88 | 224.3 | 32.67 | -191.8 | 24.38 | 17.95 | 35.46 | 28.96 | 61.9 | 79.73 | 68.73 | 50.7 |
| Net income 1 | 17.45 | -23.9 | 23.1 | 209.5 | -3.922 | -163.3 | 15.58 | 7.563 | 21.58 | 46.74 | 41.39 | 53.48 | 45.26 | 45.56 |
| Net margin | 0.99% | -1.24% | 1.21% | 10.62% | -0.19% | -7.26% | 0.74% | 0.33% | 1.03% | 2.21% | 1.93% | 2.32% | 2.09% | 2.06% |
| EPS 2 | 657.0 | -900.0 | 870.0 | 7,887 | -148.0 | -6,146 | 585.0 | 284.0 | 810.0 | 1,754 | 1,478 | 2,134 | 1,625 | 2,015 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/29/21 | 1/28/22 | 4/22/22 | 7/26/22 | 10/28/22 | 1/31/23 | 4/25/23 | 7/27/23 | 10/31/23 | 1/31/24 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,050 | 527 | 103 | - | 515 | 256 | 220 | - |
| Net Cash position 1 | - | - | - | 326 | - | - | - | 381 |
| Leverage (Debt/EBITDA) | 2.891 x | 1.459 x | 0.2437 x | - | 1.002 x | 0.4625 x | 0.37 x | - |
| Free Cash Flow 2 | 265,802 | -62,483 | 138,697 | 310,831 | 336,238 | 238,493 | 255,330 | 289,700 |
| ROE (net income / shareholders' equity) | 1.74% | 1.62% | 1.96% | 1.99% | 2.73% | 5.7% | 6.33% | 7.53% |
| ROA (Net income/ Total Assets) | 0.77% | 0.74% | 0.81% | 0.86% | 1.27% | 2.66% | 2.98% | 3.95% |
| Assets 1 | 6,940 | 8,233 | 7,732 | 7,648 | 7,186 | 7,011 | 7,566 | 6,885 |
| Book Value Per Share 3 | 116,401 | 117,390 | 122,356 | 124,563 | 127,286 | 130,407 | 138,533 | 148,546 |
| Cash Flow per Share 3 | 16,724 | 7,121 | 10,928 | 15,912 | 17,569 | 22,228 | 22,349 | 24,754 |
| Capex 1 | 178 | 252 | 152 | 113 | 132 | 226 | 246 | 166 |
| Capex / Sales | 2.44% | 3.82% | 2.01% | 1.38% | 1.54% | 2.57% | 2.63% | 1.64% |
| Announcement Date | 1/29/20 | 1/29/21 | 1/28/22 | 1/31/23 | 1/31/24 | - | - | - |
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
A-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
57,200
KRW
Average target price
72,500
KRW
Spread / Average Target
+26.75%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -12.14% | 1.11B | |
| +29.62% | 50.98B | |
| +25.77% | 20.39B | |
| -20.63% | 19.42B | |
| +31.67% | 17.27B | |
| +1.48% | 15.84B | |
| -18.75% | 13.35B | |
| +31.97% | 11.74B | |
| +28.58% | 10.66B | |
| +30.12% | 10.21B |
- Stock Market
- Equities
- A011210 Stock
- Financials HYUNDAI WIA Corporation
