Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. 2026-10-14			5-day change	1st Jan Change
97,300.00 ^KRW	-0.41%		-9.82%	-48.22%

10-01	Tech Bets the Economy Can Take It
10-01	Markets withstand September's surge in yields

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	10,019,262	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	-51.14%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	6,786	6,308	5,179
Change	-	17.91%	-17.44%	71.34%	271.14%	-65.52%	-7.04%	-17.9%
P/E	34.2x	15.7x	18x	13.3x	26.6x	11.9x	9.31x	7.57x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	2.58x	2.03x	1.61x
PEG	-	0x	-1x	0x	0.3x	1.24x	0.3x	0.3x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	1.48x	1.27x	1.09x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	1x	0.8x	0.56x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	5.97x	4.34x	2.81x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	6.34x	4.59x	2.96x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	6.57x	8x	4.66x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	15.2%	12.5%	21.5%
Dividend per Share ³	-	-	-	200	-	666.5	827.9	1,012
Rate of return	-	-	-	0.4%	-	0.73%	0.9%	1.1%
EPS ³	609	1,812	1,475	3,728	7,055	7,731	9,865	12,126
Distribution rate	-	-	-	5.36%	-	8.62%	8.39%	8.35%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,764	7,862	9,174
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,137	1,453	1,842
EBIT ¹	80.22	147.5	210	456.6	1,006	1,071	1,375	1,752
Net income ¹	66.51	197.8	161	405.3	769.9	843.6	1,077	1,323
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-3,233	-3,711	-4,840
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	187,900.00	91,800.00	91,800.00	91,800.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HYUNDAI ROTEM COMPANY	12.6x	1.1x	6.5x	0.68%	7.91B
GE AEROSPACE	35.28x	6.5x	27.24x	0.59%	319B
RTX CORPORATION	30.9x	2.89x	17.17x	1.53%	251B
AIRBUS SE	25.66x	1.7x	12.65x	1.8%	167B
ROLLS-ROYCE HOLDINGS PLC	31.78x	4.65x	19.44x	1.08%	149B
BOEING	-519.67x	1.73x	38.97x	-.--%	146B
SAFRAN	31.55x	3.45x	15.65x	1.31%	145B
LOCKHEED MARTIN CORPORATION	17.16x	1.67x	11.89x	2.68%	121B
GENERAL DYNAMICS CORPORATION	19.69x	1.67x	13.66x	1.89%	90.41B
HOWMET AEROSPACE INC.	39.49x	8.92x	27.67x	0.24%	86.76B
Average	-27.56x	3.43x	19.08x	1.18%	148.26B
Weighted average by Cap.	-24.19x	3.82x	20.96x	1.18%