|
End-of-day quote
Korea S.E.
2026-11-02
|
5-day change | 1st Jan Change | ||
| 22,600.00 KRW | +0.89% |
|
-4.84% | +4.87% |
| 10-29 | Chinese EVs gain ground in South Korea, but Japan is a harder road | RE |
| 10-28 | Volkswagen, in strategy shift, plans to globalise China-developed technology | RE |
Company Valuation: Hyundai Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 201,784 | 194,578 | 226,767 | 229,530 | 258,836 | 271,448 | - | - |
| Change | - | -3.57% | 16.54% | 1.22% | 12.77% | 4.87% | - | - |
| Enterprise Value (EV) 1 | 201.8 | 501.5 | 641.5 | 309.1 | 798.8 | 955.4 | 867.4 | 822.4 |
| Change | - | 148.52% | 27.93% | -51.82% | 158.45% | 19.61% | -9.21% | -5.19% |
| P/E | 5.34x | 2.47x | 2.71x | 1.9x | 2.98x | 2.73x | 2.45x | 2.32x |
| PBR | 0.56x | 0.45x | 0.39x | 0.35x | 0.37x | 0.39x | 0.33x | 0.29x |
| PEG | - | 0x | 0.43x | 0x | -0.1x | 0.2x | 0.2x | 0.41x |
| Capitalization / Revenue | 0.05x | 0.03x | 0.03x | 0.03x | 0.03x | 0.03x | 0.03x | 0.03x |
| EV / Revenue | 0.05x | 0.08x | 0.1x | 0.04x | 0.11x | 0.1x | 0.1x | 0.09x |
| EV / EBITDA | 4.9x | 6.82x | 6.01x | 2.21x | 5.13x | 4.21x | 4.2x | 3.83x |
| EV / EBIT | 5.75x | 7.5x | 6.45x | 2.31x | 5.7x | 4.62x | 4.71x | 4.29x |
| EV / FCF | - | 1.32x | -9.06x | 4.79x | -2.53x | 19.5x | 10.4x | 12.9x |
| FCF Yield | - | 75.8% | -11% | 20.9% | -39.6% | 5.13% | 9.59% | 7.76% |
| Dividend per Share 3 | 600 | 600 | 600 | 600 | 700 | 700 | 733.3 | 766.7 |
| Rate of return | 3.57% | 3.7% | 3.18% | 3.14% | 3.25% | 3.1% | 3.24% | 3.39% |
| EPS 3 | 3,146 | 6,554 | 6,968 | 10,080 | 7,226 | 8,282 | 9,231 | 9,756 |
| Distribution rate | 19.1% | 9.15% | 8.61% | 5.95% | 9.69% | 8.45% | 7.94% | 7.86% |
| Net sales 1 | 3,782 | 6,127 | 6,580 | 6,996 | 7,554 | 9,813 | 8,744 | 8,942 |
| EBITDA 1 | 41.16 | 73.51 | 106.7 | 139.5 | 155.6 | 227 | 206.5 | 214.9 |
| EBIT 1 | 35.07 | 66.83 | 99.42 | 133.5 | 140.1 | 207 | 184.1 | 191.8 |
| Net income 1 | 37.79 | 77.19 | 83.45 | 121 | 86.78 | 106.2 | 118.2 | 125.2 |
| Net Debt 1 | - | 306.9 | 414.8 | 79.54 | 540 | 684 | 596 | 551 |
| Reference price 3 | 16,800.00 | 16,200.00 | 18,880.00 | 19,110.00 | 21,550.00 | 22,600.00 | 22,600.00 | 22,600.00 |
| Nbr of stocks (in thousands) | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | - | - |
| Announcement Date | 2/3/22 | 2/2/23 | 2/1/24 | 1/24/25 | 1/29/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 2.7x | 0.1x | 4.2x | 3.12% | 202M | |
| 14.28x | 0.97x | 16.45x | 2.61% | 112B | |
| 16.37x | 1.26x | 15.62x | 1.94% | 102B | |
| 13.88x | 1.19x | 19.64x | 2.79% | 90.1B | |
| 12.99x | 1.2x | 19.12x | 2.43% | 50.91B | |
| 11.93x | 1.41x | 15.6x | 2.48% | 50.66B | |
| 14.34x | 0.56x | 8.56x | 1.85% | 40.32B | |
| 17.56x | 0.94x | 8.47x | 1.43% | 37.4B | |
| 84.14x | 2.96x | 19.06x | 0.05% | 36.75B | |
| 19.49x | 0.95x | 9.8x | 2.75% | 12.32B | |
| Average | 20.77x | 1.15x | 13.65x | 2.15% | 53.25B | |
| Weighted average by Cap. | 19.44x | 1.23x | 15.87x | 2.17% |
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
- A011760 Stock
- Valuation Hyundai Corporation
Select your edition
All financial news and data tailored to specific country editions
