Valuation HD Construction Equipment Co., Ltd.

Stocks

End-of-day quote Korea S.E. 28/08/2026			5-day change	1st Jan Change
136,600.00 ^KRW	-2.84%		+18.27%	+38.82%

08-21	HD Hyundai Construction Equipment Terminates Treasury Stock Trust Contract	MT
08-14	HD Construction Equipment Co., Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	772,761	1,132,245	941,111	1,029,682	1,707,989	6,522,435	-	-
Change	-	46.52%	-16.88%	9.41%	65.88%	281.88%	-	-
Enterprise Value (EV) ¹	1,528	1,607	1,298	1,412	2,085	7,645	7,296	7,018
Change	-	5.2%	-19.25%	8.82%	47.61%	266.77%	-4.57%	-3.81%
P/E	6.81x	10.2x	6.75x	10.4x	17.3x	10.2x	9.38x	8.07x
PBR	0.58x	0.84x	0.65x	0.62x	0.95x	1.35x	1.18x	1.08x
PEG	-	3.82x	0.3x	-0.4x	9.4x	0x	1.14x	0.5x
Capitalization / Revenue	0.24x	0.32x	0.25x	0.3x	0.45x	0.69x	0.63x	0.58x
EV / Revenue	0.47x	0.46x	0.34x	0.41x	0.55x	0.81x	0.7x	0.62x
EV / EBITDA	6.72x	6.84x	4x	5.45x	8.79x	7.79x	6.25x	5.15x
EV / EBIT	9.51x	9.43x	5.05x	7.42x	12.2x	9.72x	7.88x	6.23x
EV / FCF	-5.87x	8.21x	6.4x	16.4x	96.5x	-9.49x	17.1x	9.79x
FCF Yield	-17.1%	12.2%	15.6%	6.11%	1.04%	-10.5%	5.85%	10.2%
Dividend per Share ³	1,200	1,750	700	500	550	2,600	2,670	3,675
Rate of return	2.96%	2.81%	1.35%	0.86%	0.56%	1.9%	1.95%	2.69%
EPS ³	5,953	6,112	7,659	5,595	5,698	13,457	14,568	16,919
Distribution rate	20.2%	28.6%	9.14%	8.94%	9.65%	19.3%	18.3%	21.7%
Net sales ¹	3,284	3,516	3,825	3,438	3,776	9,453	10,404	11,289
EBITDA ¹	227.4	235.1	324.3	259	237.2	982	1,167	1,362
EBIT ¹	160.7	170.5	257.2	190.4	170.9	786.9	926.4	1,126
Net income ¹	126.4	111.6	127.1	85.97	99.4	644.6	691.6	811.1
Net Debt ¹	755	474.9	356.6	382.5	376.5	1,123	773.5	495.5
Reference price ³	40,550.00	62,200.00	51,700.00	58,300.00	98,400.00	136,600.00	136,600.00	136,600.00
Nbr of stocks (in thousands)	19,057	18,203	18,203	17,662	17,358	47,748	-	-
Announcement Date	04/02/22	06/02/23	23/01/24	22/01/25	06/02/26	-	-	-

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.($)
HD CONSTRUCTION EQUIPMENT CO., LTD.	10.15x	0.81x	7.79x	1.9%	4.73B
CATERPILLAR INC.	29.94x	5.09x	22.57x	0.77%	368B
SANY HEAVY INDUSTRY CO.,LTD	16.58x	1.39x	9.18x	2.89%	25.64B
XCMG CONSTRUCTION MACHINERY CO., LTD.	10.87x	1.03x	7.86x	3.44%	13.82B
ZOOMLION HEAVY INDUSTRY SCIENCE AND TECHNOLOGY CO., LTD.	10.58x	1.3x	9.82x	6.31%	8.44B
DOOSAN BOBCAT INC.	10.43x	0.55x	4.44x	3.13%	4.38B
GUANGXI LIUGONG MACHINERY CO., LTD.	8.39x	0.45x	5.04x	4.31%	2.32B
TAKEUCHI MFG. CO., LTD.	13.17x	1.22x	7.47x	2.98%	2.21B
Average	13.76x	1.48x	9.27x	3.22%	53.68B
Weighted average by Cap.	27.53x	4.53x	20.52x	1.16%