Valuation Hyundai Motor Company

Equities

End-of-day quote Korea S.E. Other stock markets 2024-09-06			5-day change	1st Jan Change
227,500.00 ^KRW	-0.66%		-10.96%	+11.79%

09-06	Exclusive-India's Reliance Infra weighs EV push, taps ex-BYD exec, sources say	RE
09-06	Japanese cars, beer gain ground in S.Korea as relations thaw	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	26,034,130	40,472,779	44,172,223	31,970,854	43,773,850	56,174,801	-	-
Change	-	55.46%	9.14%	-27.62%	36.92%	28.33%	-	-
Enterprise Value (EV) ¹	82,750	102,658	118,591	97,718	124,246	155,982	153,457	149,936
Change	-	24.06%	15.52%	-17.6%	27.15%	25.54%	-1.62%	-2.29%
P/E ratio	10.7x	35.2x	11x	5.29x	4.45x	4.06x	4.15x	4x
PBR	0.35x	0.55x	0.56x	0.37x	0.45x	0.6x	0.54x	0.5x
PEG	-	-0.7x	0x	0.1x	0.1x	0.2x	-1.94x	1.1x
Capitalization / Revenue	0.25x	0.39x	0.38x	0.22x	0.27x	0.32x	0.31x	0.3x
EV / Revenue	0.78x	0.99x	1.01x	0.69x	0.76x	0.9x	0.86x	0.8x
EV / EBITDA	11.1x	14.1x	10.6x	6.57x	6.19x	7.42x	7.22x	6.86x
EV / EBIT	23x	36.9x	17.8x	9.95x	8.21x	9.94x	9.83x	9.34x
EV / FCF	-26.1x	-20.1x	-37.9x	14.8x	-13x	15.8x	13.6x	13.6x
FCF Yield	-3.83%	-4.97%	-2.64%	6.77%	-7.72%	6.33%	7.34%	7.37%
Dividend per Share ³	4,000	3,000	3,050	6,000	11,400	12,778	12,891	13,169
Rate of return	3.32%	1.56%	1.46%	3.97%	5.6%	5.62%	5.67%	5.79%
EPS ³	11,310	5,454	18,979	28,521	45,703	56,073	54,873	56,865
Distribution rate	35.4%	55%	16.1%	21%	24.9%	22.8%	23.5%	23.2%
Net sales ¹	105,790	103,998	117,611	142,528	162,664	173,172	179,111	186,689
EBITDA ¹	7,437	7,259	11,235	14,867	20,073	21,009	21,243	21,860
EBIT ¹	3,606	2,781	6,679	9,820	15,127	15,686	15,606	16,058
Net income ¹	2,980	1,618	4,942	7,364	11,962	13,769	13,292	13,742
Net Debt ¹	56,716	62,185	74,419	65,747	80,472	99,807	97,282	93,761
Reference price ³	120,500.00	192,000.00	209,000.00	151,000.00	203,500.00	227,500.00	227,500.00	227,500.00
Nbr of stocks (in thousands)	225,128	222,747	223,072	222,908	224,802	262,885	-	-
Announcement Date	20-03-04	21-01-26	22-01-25	23-01-26	24-01-25	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
HYUNDAI MOTOR COMPANY	4.06x	0.9x	7.42x	+5.62%	42.18B
TOYOTA MOTOR CORPORATION	7.99x	1.19x	8.43x	+3.38%	245B
MERCEDES-BENZ GROUP AG	5.06x	0.16x	1.07x	+8.47%	62.32B
BMW AG	4.76x	0.21x	1.3x	+7.43%	54.2B
VOLKSWAGEN AG	3.27x	0.03x	0.23x	+9.35%	52.7B
GENERAL MOTORS COMPANY	5.03x	0.26x	1.79x	+1.01%	52.98B
TATA MOTORS LIMITED	15.96x	1x	6.99x	+0.57%	50.61B
HONDA MOTOR CO., LTD.	6.64x	0.62x	6.23x	+4.67%	51.11B
FORD MOTOR COMPANY	6.27x	0.19x	2.23x	+5.67%	42.06B
MAHINDRA & MAHINDRA LIMITED	26.93x	2.56x	18.22x	+0.87%	35.83B
Average	8.60x	0.71x	5.39x	+4.70%	68.88B
Weighted average by Cap.	8.01x	0.80x	5.87x	+4.47%