Company Valuation: Hyundai Engineering & Construction Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,957,040 3,944,324 3,940,633 2,874,210 7,864,364 10,223,532 - -
Change - -20.43% -0.09% -27.06% 173.62% 30% - -
Enterprise Value (EV) 1 1,906 -520.3 171.5 -1,179 7,448 7,223 6,904 6,187
Change - -127.3% 132.97% -787.55% 731.58% -3.02% -4.42% -10.39%
P/E 12.3x 9.6x 7.32x -16.9x 20.8x 19.4x 15.1x 12.6x
PBR 0.69x 0.51x 0.48x 0.35x 0.94x 1.12x 1.05x 0.98x
PEG - 29x 0.2x 0x -0x 0.5x 0.5x 0.6x
Capitalization / Revenue 0.27x 0.19x 0.13x 0.09x 0.25x 0.37x 0.36x 0.33x
EV / Revenue 0.11x -0.02x 0.01x -0.04x 0.24x 0.26x 0.24x 0.2x
EV / EBITDA 2.06x -0.69x 0.17x 1.13x 8.72x 6.86x 5.09x 3.88x
EV / EBIT 2.53x -0.89x 0.22x 0.93x 11.4x 8.33x 6.05x 4.45x
EV / FCF 2.14x 1.75x -0.18x 3.91x -8.71x -6.74x 7.37x 5.53x
FCF Yield 46.8% 57.1% -550% 25.6% -11.5% -14.8% 13.6% 18.1%
Dividend per Share 3 600 600 600 600 800 841.6 1,038 1,187
Rate of return 1.35% 1.72% 1.72% 2.36% 1.14% 0.92% 1.14% 1.3%
EPS 3 3,625 3,637 4,767 -1,501 3,369 4,705 6,041 7,241
Distribution rate 16.6% 16.5% 12.6% -40% 23.7% 17.9% 17.2% 16.4%
Net sales 1 18,066 21,239 29,651 32,670 31,063 27,295 28,660 30,524
EBITDA 1 925 756.6 988.4 -1,041 853.9 1,052 1,355 1,595
EBIT 1 753.5 582 785.4 -1,263 653 866.9 1,141 1,392
Net income 1 407.5 423 535.9 -168.7 373.1 522.6 675.3 818.3
Net Debt 1 -3,051 -4,465 -3,769 -4,053 -416.2 -3,001 -3,320 -4,037
Reference price 3 44,450.00 34,900.00 34,900.00 25,400.00 70,100.00 91,400.00 91,400.00 91,400.00
Nbr of stocks (in thousands) 111,455 112,410 112,410 112,410 112,410 112,410 - -
Announcement Date 1/26/22 1/19/23 1/23/24 1/22/25 2/4/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.43x0.26x6.86x0.92% 7.62B
51.98x2.5x23.47x0.07% 95.5B
12.14x1.03x5.7x4.8% 67.59B
25.58x1.96x19.83x1.14% 55.51B
26.12x3.2x17.76x0.25% 46.32B
52.95x4.14x25.95x1.78% 40.92B
26.55x0.66x10.87x2.34% 32.27B
20.54x1.44x13.31x0.23% 30.41B
5.32x0.34x6.69x5.3% 28.58B
21.89x0.41x6.53x2.79% 27.36B
Average 26.25x 1.60x 13.70x 1.96% 43.21B
Weighted average by Cap. 30.00x 1.90x 15.71x 1.84%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Hyundai Engineering & Construction Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - Hyundai Engineering & Construction Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Hyundai Engineering & Construction Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Hyundai Engineering & Construction Co.,Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Hyundai Engineering & Construction Co.,Ltd.
  1. Stock Market
  2. Stocks
  3. A000720 Stock
  4. Valuation Hyundai Engineering & Construction Co.,Ltd.