Valuation Hyundai Motor Company

Equities

End-of-day quote Korea S.E. Other stock markets 2025-11-18			5-day change	1st Jan Change
264,500.00 ^KRW	-2.58%		-2.22%	+24.76%

01:52am	South Korean shares fall more than 3% as chipmakers drop on AI worries	RE
10:13pm	South Korean shares slump after Wall Street selloff	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	40,472,779	44,172,223	31,970,854	43,773,850	46,558,074	57,668,012	-	-
Change	-	9.14%	-27.62%	36.92%	6.36%	23.86%	-	-
Enterprise Value (EV) ¹	102,658	118,591	97,718	124,246	185,295	191,436	193,933	195,342
Change	-	15.52%	-17.6%	27.15%	49.14%	3.31%	1.3%	0.73%
P/E ratio	35.2x	11x	5.29x	4.45x	4.45x	5.84x	5.46x	5.14x
PBR	0.55x	0.56x	0.37x	0.45x	0.51x	0.61x	0.56x	0.52x
PEG	-	0x	0.1x	0.1x	1.06x	-1.2x	0.79x	0.82x
Capitalization / Revenue	0.39x	0.38x	0.22x	0.27x	0.27x	0.31x	0.3x	0.29x
EV / Revenue	0.99x	1.01x	0.69x	0.76x	1.06x	1.02x	1x	0.97x
EV / EBITDA	14.1x	10.6x	6.57x	6.19x	10x	10.8x	10.2x	9.77x
EV / EBIT	36.9x	17.8x	9.95x	8.21x	13x	15.2x	14.3x	13.6x
EV / FCF	-20.1x	-37.9x	14.8x	-13x	-13.5x	23.1x	20.9x	17x
FCF Yield	-4.97%	-2.64%	6.77%	-7.72%	-7.41%	4.34%	4.79%	5.87%
Dividend per Share ³	3,000	3,050	6,000	11,400	12,000	11,665	12,184	12,442
Rate of return	1.56%	1.46%	3.97%	5.6%	5.66%	4.41%	4.61%	4.7%
EPS ³	5,454	18,979	28,521	45,703	47,615	45,296	48,414	51,446
Distribution rate	55%	16.1%	21%	24.9%	25.2%	25.8%	25.2%	24.2%
Net sales ¹	103,998	117,611	142,528	162,664	175,231	188,182	194,562	202,331
EBITDA ¹	7,259	11,235	14,867	20,073	18,527	17,730	19,019	19,997
EBIT ¹	2,781	6,679	9,820	15,127	14,240	12,602	13,576	14,371
Net income ¹	1,618	4,942	7,364	11,962	12,527	11,004	11,656	12,307
Net Debt ¹	62,185	74,419	65,747	80,472	138,737	133,768	136,265	137,674
Reference price ³	192,000.00	209,000.00	151,000.00	203,500.00	212,000.00	264,500.00	264,500.00	264,500.00
Nbr of stocks (in thousands)	222,747	223,072	222,908	224,802	225,757	223,637	-	-
Announcement Date	1/26/21	1/25/22	1/26/23	1/25/24	1/23/25	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HYUNDAI MOTOR COMPANY	5.99x	1.03x	10.88x	4.3%	40.54B
TOYOTA MOTOR CORPORATION	11.84x	1.37x	11.82x	3.06%	262B
MERCEDES-BENZ GROUP AG	11.07x	0.18x	1.82x	4.02%	65.24B
GENERAL MOTORS COMPANY	7.75x	0.31x	2.92x	0.85%	63.66B
BMW AG	8.14x	0.05x	0.38x	4.47%	61.7B
VOLKSWAGEN AG	9.59x	0.05x	0.48x	4.54%	56.62B
FORD MOTOR COMPANY	17.65x	0.25x	4.32x	5.08%	51.32B
MAHINDRA & MAHINDRA LIMITED	30.82x	2.84x	19.47x	0.74%	47.06B
HONDA MOTOR CO., LTD.	10.79x	0.5x	8.03x	4.84%	38.06B
SUZUKI MOTOR CORPORATION	12.07x	0.66x	4.9x	2.1%	28.42B
Average	12.57x	0.72x	6.50x	3.4%	71.47B
Weighted average by Cap.	12.19x	0.87x	7.66x	3.31%