Valuation Hyundai Motor Company

Equities

End-of-day quote Korea S.E. Other stock markets 09/09/2024			5-day change	1st Jan Change
229,500.00 ^KRW	+0.88%		-6.71%	+12.78%

02:06pm	Mercedes teams up with Factorial to develop solid-state batteries	RE
12:16pm	Labour woes at India operations of global companies	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	56,582,473	-	-
Change	-	55.46%	9.14%	-27.62%	36.92%	29.26%	-	-
Enterprise Value (EV) ¹	82,750	102,658	118,591	97,718	124,246	156,389	153,865	150,344
Change	-	24.06%	15.52%	-17.6%	27.15%	25.87%	-1.61%	-2.29%
P/E ratio	10.7x	35.2x	11x	5.29x	4.45x	4.09x	4.18x	4.04x
PBR	0.35x	0.55x	0.56x	0.37x	0.45x	0.6x	0.55x	0.5x
PEG	-	-0.7x	0x	0.1x	0.1x	0.2x	-1.95x	1.11x
Capitalization / Revenue	0.25x	0.39x	0.38x	0.22x	0.27x	0.33x	0.32x	0.3x
EV / Revenue	0.78x	0.99x	1.01x	0.69x	0.76x	0.9x	0.86x	0.81x
EV / EBITDA	11.1x	14.1x	10.6x	6.57x	6.19x	7.44x	7.24x	6.88x
EV / EBIT	23x	36.9x	17.8x	9.95x	8.21x	9.97x	9.86x	9.36x
EV / FCF	-26.1x	-20.1x	-37.9x	14.8x	-13x	15.8x	13.7x	13.6x
FCF Yield	-3.83%	-4.97%	-2.64%	6.77%	-7.72%	6.31%	7.32%	7.35%
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%	5.57%	5.62%	5.74%
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	229,500.00	229,500.00	229,500.00
Nbr of stocks (in thousands)	225,128	222,747	223,072	222,908	224,802	262,885	-	-
Announcement Date	04/03/20	26/01/21	25/01/22	26/01/23	25/01/24	-	-	-

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	4.09x	0.9x	7.44x	+5.57%	42.12B
TOYOTA MOTOR CORPORATION	7.74x	1.17x	8.27x	+3.49%	236B
MERCEDES-BENZ GROUP AG	5.04x	0.16x	1.06x	+8.51%	61.74B
BMW AG	4.72x	0.21x	1.29x	+7.48%	53.51B
GENERAL MOTORS COMPANY	5.06x	0.26x	1.79x	+1.00%	53.27B
VOLKSWAGEN AG	3.26x	0.03x	0.23x	+9.37%	52.41B
HONDA MOTOR CO., LTD.	6.56x	0.62x	6.19x	+4.73%	50.19B
TATA MOTORS LIMITED	15.8x	0.99x	6.93x	+0.57%	50.17B
FORD MOTOR COMPANY	6.31x	0.19x	2.25x	+5.63%	42.38B
MAHINDRA & MAHINDRA LIMITED	27.04x	2.57x	18.29x	+0.87%	35.97B
Average	8.56x	0.71x	5.37x	+4.72%	67.73B
Weighted average by Cap.	7.92x	0.78x	5.78x	+4.52%