Valuation HD Construction Equipment Co., Ltd.
Stocks
A267270
KR7267270007
Heavy Machinery & Vehicles
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 124,900.00 KRW | +9.37% |
|
-5.88% | +26.93% |
| 07-29 | HD Construction Equipment's Q2 Net Attributable Income Jumps 3,658%; Sales Up 152% | MT |
| 07-29 | HD Construction Equipment's Q2 Attributable Net Income Jumps 3,658%; Shares Slip 7% | MT |
Company Valuation: HD Construction Equipment Co., Ltd.
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 | 5,963,778 | - | - |
| Change | - | 46.52% | -16.88% | 9.41% | 65.88% | 249.17% | - | - |
| Enterprise Value (EV) 1 | 1,528 | 1,607 | 1,298 | 1,412 | 2,085 | 7,087 | 6,737 | 6,459 |
| Change | - | 5.2% | -19.25% | 8.82% | 47.61% | 239.97% | -4.93% | -4.13% |
| P/E | 6.81x | 10.2x | 6.75x | 10.4x | 17.3x | 9.28x | 8.57x | 7.38x |
| PBR | 0.58x | 0.84x | 0.65x | 0.62x | 0.95x | 1.23x | 1.08x | 0.99x |
| PEG | - | 3.82x | 0.3x | -0.4x | 9.4x | 0x | 1.04x | 0.5x |
| Capitalization / Revenue | 0.24x | 0.32x | 0.25x | 0.3x | 0.45x | 0.63x | 0.57x | 0.53x |
| EV / Revenue | 0.47x | 0.46x | 0.34x | 0.41x | 0.55x | 0.75x | 0.65x | 0.57x |
| EV / EBITDA | 6.72x | 6.84x | 4x | 5.45x | 8.79x | 7.22x | 5.77x | 4.74x |
| EV / EBIT | 9.51x | 9.43x | 5.05x | 7.42x | 12.2x | 9.01x | 7.27x | 5.74x |
| EV / FCF | -5.87x | 8.21x | 6.4x | 16.4x | 96.5x | -8.79x | 15.8x | 9.01x |
| FCF Yield | -17.1% | 12.2% | 15.6% | 6.11% | 1.04% | -11.4% | 6.34% | 11.1% |
| 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% | 2.08% | 2.14% | 2.94% |
| 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 | 124,900.00 | 124,900.00 | 124,900.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.28x | 0.75x | 7.22x | 2.08% | 4.15B | |
| 33.68x | 5.39x | 24.85x | 0.76% | 375B | |
| 17.86x | 1.52x | 10.09x | 2.7% | 27.59B | |
| 12.08x | 1.13x | 8.64x | 3.06% | 15.51B | |
| 11.69x | 1.41x | 10.16x | 5.72% | 9.48B | |
| 9.89x | 0.52x | 4.17x | 3.3% | 3.98B | |
| 9.04x | 0.5x | 5.33x | 3.86% | 2.58B | |
| 13.13x | 1.19x | 7.78x | 2.98% | 2.16B | |
| Average | 14.58x | 1.55x | 9.78x | 3.06% | 55.09B | |
| Weighted average by Cap. | 30.76x | 4.77x | 22.49x | 1.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A267270 Stock
- Valuation HD Construction Equipment Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
