Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
200,500.00 ^KRW	+1.57%		+18.08%	+6.71%

06-26	Hyundai Rotem Secures KRW199 Billion Defense Contract	MT
06-22	CLSA Starts Hyundai Rotem at Accumulate with KRW315,000 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,270,160	3,099,641	2,903,185	5,424,372	20,507,837	21,883,030	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	6.71%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	19,749	19,081	18,003
Change	-	17.91%	-17.44%	71.34%	271.14%	0.34%	-3.38%	-5.65%
P/E	34.2x	15.7x	18x	13.3x	26.6x	22.6x	16.6x	13.6x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	5.53x	4.16x	3.2x
PEG	-	0x	-1x	0x	0.3x	0.9x	0.5x	0.6x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	3.14x	2.6x	2.19x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	2.83x	2.27x	1.8x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	15.6x	10.5x	7.8x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	16.7x	11.1x	8.03x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	24.7x	16.9x	10.4x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	4.05%	5.91%	9.58%
Dividend per Share ³	-	-	-	200	-	671.2	810.2	1,036
Rate of return	-	-	-	0.4%	-	0.33%	0.4%	0.52%
EPS ³	609	1,812	1,475	3,728	7,055	8,862	12,083	14,733
Distribution rate	-	-	-	5.36%	-	7.57%	6.71%	7.03%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,969	8,414	9,996
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,269	1,810	2,307
EBIT ¹	80.22	147.5	210	456.6	1,006	1,185	1,723	2,241
Net income ¹	66.51	197.8	161	405.3	769.9	967.1	1,322	1,608
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-2,134	-2,802	-3,880
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	187,900.00	200,500.00	200,500.00	200,500.00
Nbr of stocks (in thousands)	109,142	109,142	109,142	109,142	109,142	109,142	-	-
Announcement Date	1/27/22	1/30/23	1/31/24	2/6/25	1/30/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HYUNDAI ROTEM COMPANY	22.27x	2.79x	15.29x	0.34%	13.98B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	27.9x	4.05x	17.13x	0.47%	44.49B
CRRC CORPORATION LIMITED	9.29x	0.28x	2.91x	5%	21.63B
STADLER RAIL AG	14.59x	0.59x	7.3x	3.7%	3.06B
TRINITY INDUSTRIES, INC.	14.83x	3.77x	9.88x	3.55%	2.71B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	12.3x	0.51x	6.08x	2.72%	2.54B
THE GREENBRIER COMPANIES, INC.	15.59x	1.2x	10.47x	2.81%	1.47B
VOSSLOH AG	21.39x	1.12x	8.07x	1.83%	1.47B
Average	17.27x	1.79x	9.64x	2.55%	11.42B
Weighted average by Cap.	21.06x	2.65x	12.38x	1.85%