HD HYUNDAI ENERGY SOLUTIONS CO.,LTD. Financials HD Hyundai Energy Solutions Co.,Ltd.
Equities
A322000
KR7322000001
Renewable Energy Equipment & Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24,500 KRW | +2.94% |
|
+2.30% | -12.34% |
| 2023 | HD Hyundai Energy Solutions Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2022 | South Korean shares fall on Wall Street weakness, U.S. CPI in focus | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 193,200 | 446,320 | 239,680 | 546,560 | 313,040 | 274,400 | - | - |
| Enterprise Value (EV) 2 | 193.2 | 446.3 | 239.7 | 546.6 | 313 | 279.8 | 282.3 | 274.4 |
| P/E ratio | - | - | -36 x | 9.02 x | -109 x | 9.73 x | 8.88 x | - |
| Yield | - | - | - | - | - | 2.45% | 2.45% | - |
| Capitalization / Revenue | 0.43 x | 1.13 x | - | 0.55 x | 0.57 x | 0.4 x | 0.35 x | 0.31 x |
| EV / Revenue | 0.43 x | 1.13 x | - | 0.55 x | 0.57 x | 0.41 x | 0.36 x | 0.31 x |
| EV / EBITDA | - | - | - | 5.43 x | 9.94 x | 5.37 x | 4.77 x | 4.16 x |
| EV / FCF | - | - | - | - | - | 26.6 x | 67.2 x | - |
| FCF Yield | - | - | - | - | - | 3.75% | 1.49% | - |
| Price to Book | - | 1.36 x | - | 1.43 x | - | 0.68 x | 0.64 x | - |
| Nbr of stocks (in thousands) | 11,200 | 11,200 | 11,200 | 11,200 | 11,200 | 11,200 | - | - |
| Reference price 3 | 17,250 | 39,850 | 21,400 | 48,800 | 27,950 | 24,500 | 24,500 | 24,500 |
| Announcement Date | 20-02-05 | 21-02-04 | 22-03-14 | 23-02-06 | 24-01-23 | - | - | - |
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 | 446.1 | 394.4 | - | 984.8 | 546.1 | 684 | 790.3 | 883 |
| EBITDA 1 | - | - | - | 100.7 | 31.49 | 52.1 | 59.2 | 66 |
| EBIT 1 | 22.06 | 8.781 | - | 90.17 | 17.54 | 38.3 | 45.3 | 53 |
| Operating Margin | 4.95% | 2.23% | - | 9.16% | 3.21% | 5.6% | 5.73% | 6% |
| Earnings before Tax (EBT) 1 | - | - | - | 74.94 | -3.438 | 35.5 | 38.9 | - |
| Net income 1 | - | - | -6.656 | 60.61 | -2.864 | 28.2 | 30.9 | 38 |
| Net margin | - | - | - | 6.15% | -0.52% | 4.12% | 3.91% | 4.3% |
| EPS 2 | - | - | -594.0 | 5,412 | -256.0 | 2,517 | 2,758 | - |
| Free Cash Flow 3 | - | - | - | - | - | 10,500 | 4,200 | - |
| FCF margin | - | - | - | - | - | 1,535.09% | 531.44% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | 20,153.55% | 7,094.59% | - |
| FCF Conversion (Net income) | - | - | - | - | - | 37,234.04% | 13,592.23% | - |
| Dividend per Share 2 | - | - | - | - | - | 600.0 | 600.0 | - |
| Announcement Date | 20-02-05 | 21-02-04 | 22-03-14 | 23-02-06 | 24-01-23 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 | 149.7 | - | 264.1 | 268.3 | 276.3 | 140.8 | 151.1 | 140.9 | 113.3 | 97.59 | 184.2 | 182.2 | 181.5 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -0.585 | - | 23.77 | 30.32 | 28.34 | 8.049 | 7.903 | 6.467 | -4.876 | -14.24 | 10.3 | 12.3 | 10.2 |
| Operating Margin | -0.39% | - | 9% | 11.3% | 10.26% | 5.72% | 5.23% | 4.59% | -4.3% | -14.59% | 5.59% | 6.75% | 5.62% |
| Earnings before Tax (EBT) 1 | -7.231 | - | 19.24 | 18.9 | 32.31 | 5.123 | 6.482 | 5.618 | -20.66 | -25.9 | 8.9 | 9.9 | 12.4 |
| Net income 1 | -7.817 | 5.589 | 16.22 | 14.55 | 24.25 | 4.071 | 5.241 | 5.194 | -17.37 | -19.4 | 7.1 | 7.9 | 9.9 |
| Net margin | -5.22% | - | 6.14% | 5.42% | 8.78% | 2.89% | 3.47% | 3.69% | -15.33% | -19.88% | 3.85% | 4.34% | 5.45% |
| EPS | - | 499.0 | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-10-25 | 22-05-16 | 22-07-28 | 22-10-24 | 23-02-06 | 23-04-26 | 23-07-25 | 23-10-24 | 24-01-23 | 24-04-23 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 5.4 | 7.9 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 0.1036 x | 0.1334 x | - |
| Free Cash Flow 2 | - | - | - | - | - | 10,500 | 4,200 | - |
| ROE (net income / shareholders' equity) | - | 1.93% | - | 17.3% | -0.76% | 6.9% | 7.2% | 8.3% |
| ROA (Net income/ Total Assets) | - | - | - | 9.63% | - | 4.6% | 4.8% | - |
| Assets 1 | - | - | - | 629.2 | - | 613 | 643.8 | - |
| Book Value Per Share 3 | - | 29,352 | - | 34,068 | - | 36,233 | 38,316 | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | - | - | - | 13.3 | - | 17.2 | 20.7 | - |
| Capex / Sales | - | - | - | 1.35% | - | 2.51% | 2.62% | - |
| Announcement Date | 20-02-05 | 21-02-04 | 22-03-14 | 23-02-06 | 24-01-23 | - | - | - |
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
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
24,500
KRW
Average target price
25,000
KRW
Spread / Average Target
+2.04%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.34% | 196M | |
| +13.00% | 20.75B | |
| -18.03% | 19.46B | |
| -13.03% | 15.66B | |
| -10.59% | 13.75B | |
| -11.40% | 10.79B | |
| +46.43% | 8.03B | |
| -14.58% | 7.34B | |
| +28.07% | 6.57B | |
| -29.44% | 6.55B |
- Stock Market
- Equities
- A322000 Stock
- Financials HD Hyundai Energy Solutions Co.,Ltd.