Valuation Hyundai Motor Company

Equities

End-of-day quote Korea S.E. Other stock markets 17/07/2025			5-day change	1st Jan Change
210,000.00 ^KRW	+1.20%		+0.96%	-0.94%

07-04	South Korean shares snap five-week rally on profit-taking pressure	RE
07-03	AEB cuts Russia car sales forecast, hopes for recovery with state support	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	40,472,779	44,172,223	31,970,854	43,773,850	46,558,074	45,905,960	-	-
Change	-	9.14%	-27.62%	36.92%	6.36%	-1.4%	-	-
Enterprise Value (EV) ¹	102,658	118,591	97,718	124,246	185,295	175,600	176,194	178,358
Change	-	15.52%	-17.6%	27.15%	49.14%	-5.23%	0.34%	1.23%
P/E ratio	35.2x	11x	5.29x	4.45x	4.45x	4.5x	4.4x	4.43x
PBR	0.55x	0.56x	0.37x	0.45x	0.51x	0.49x	0.46x	0.42x
PEG	-	0x	0.1x	0.1x	1.06x	-2.17x	1.92x	-8.54x
Capitalization / Revenue	0.39x	0.38x	0.22x	0.27x	0.27x	0.25x	0.24x	0.24x
EV / Revenue	0.99x	1.01x	0.69x	0.76x	1.06x	0.96x	0.93x	0.92x
EV / EBITDA	14.1x	10.6x	6.57x	6.19x	10x	9.52x	9.46x	9.46x
EV / EBIT	36.9x	17.8x	9.95x	8.21x	13x	13.3x	13.5x	13.8x
EV / FCF	-20.1x	-37.9x	14.8x	-13x	-13.5x	16.4x	14.7x	14.1x
FCF Yield	-4.97%	-2.64%	6.77%	-7.72%	-7.41%	6.08%	6.79%	7.1%
Dividend per Share ³	3,000	3,050	6,000	11,400	12,000	12,013	12,126	12,191
Rate of return	1.56%	1.46%	3.97%	5.6%	5.66%	5.72%	5.77%	5.81%
EPS ³	5,454	18,979	28,521	45,703	47,615	46,628	47,694	47,447
Distribution rate	55%	16.1%	21%	24.9%	25.2%	25.8%	25.4%	25.7%
Net sales ¹	103,998	117,611	142,528	162,664	175,231	182,868	188,558	194,851
EBITDA ¹	7,259	11,235	14,867	20,073	18,527	18,454	18,618	18,859
EBIT ¹	2,781	6,679	9,820	15,127	14,240	13,203	13,053	12,959
Net income ¹	1,618	4,942	7,364	11,962	12,527	11,399	11,639	11,544
Net Debt ¹	62,185	74,419	65,747	80,472	138,737	129,694	130,288	132,452
Reference price ³	192,000.00	209,000.00	151,000.00	203,500.00	212,000.00	210,000.00	210,000.00	210,000.00
Nbr of stocks (in thousands)	222,747	223,072	222,908	224,802	225,757	223,637	-	-
Announcement Date	26/01/21	25/01/22	26/01/23	25/01/24	23/01/25	-	-	-

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 MOTOR COMPANY	4.5x	0.96x	9.52x	5.72%	33B
TOYOTA MOTOR CORPORATION	10.44x	1.25x	10.76x	3.79%	221B
BMW AG	7.84x	0.02x	0.18x	4.66%	58.23B
MERCEDES-BENZ GROUP AG	7.94x	0.13x	1.19x	5.4%	57.87B
VOLKSWAGEN AG	4.94x	0.04x	0.33x	6.04%	53.52B
GENERAL MOTORS COMPANY	5.88x	0.25x	2.17x	1.06%	51.16B
FORD MOTOR COMPANY	10.74x	0.21x	3.24x	5.37%	44.34B
MAHINDRA & MAHINDRA LIMITED	27.5x	2.45x	16.97x	0.86%	41.46B
HONDA MOTOR CO., LTD.	9.65x	0.6x	8.11x	4.95%	41.1B
TATA MOTORS LIMITED	12.91x	0.64x	5.55x	0.94%	29.17B
Average	10.23x	0.66x	5.80x	3.88%	63.1B
Weighted average by Cap.	10.03x	0.77x	6.73x	3.95%