Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
169,800.00 ^KRW	-7.21%		-17.97%	-9.63%

06-26	Hyundai Rotem Secures KRW199 Billion Defense Contract	MT
06-22	CLSA Starts Hyundai Rotem at Accumulate with KRW315,000 Price Target	MT

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	18,532,361	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	-9.63%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	16,407	15,542	14,403
Change	-	17.91%	-17.44%	71.34%	271.14%	-16.64%	-5.27%	-7.33%
P/E	34.2x	15.7x	18x	13.3x	26.6x	20x	14.1x	11.6x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	4.71x	3.54x	2.73x
PEG	-	0x	-1x	0x	0.3x	1x	0.3x	0.5x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	2.67x	2.2x	1.86x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	2.37x	1.85x	1.44x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	13.1x	8.6x	6.27x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	14x	9.03x	6.45x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	20.5x	13.8x	8.35x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	4.87%	7.25%	12%
Dividend per Share ³	-	-	-	200	-	647.1	782.7	1,034
Rate of return	-	-	-	0.4%	-	0.38%	0.46%	0.61%
EPS ³	609	1,812	1,475	3,728	7,055	8,504	12,056	14,655
Distribution rate	-	-	-	5.36%	-	7.61%	6.49%	7.06%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,936	8,407	9,985
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,254	1,807	2,298
EBIT ¹	80.22	147.5	210	456.6	1,006	1,170	1,720	2,233
Net income ¹	66.51	197.8	161	405.3	769.9	928.2	1,319	1,599
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-2,126	-2,990	-4,129
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	187,900.00	169,800.00	169,800.00	169,800.00
Nbr of stocks (in thousands)	109,142	109,142	109,142	109,142	109,142	109,142	-	-
Announcement Date	27/01/22	30/01/23	31/01/24	06/02/25	30/01/26	-	-	-

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.($)
HYUNDAI ROTEM COMPANY	19.97x	2.37x	13.09x	0.38%	12.08B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	28.68x	4.15x	17.55x	0.46%	45.73B
CRRC CORPORATION LIMITED	9.1x	0.27x	2.81x	5.1%	21.2B
TRINITY INDUSTRIES, INC.	15.7x	3.84x	10.07x	3.35%	2.87B
STADLER RAIL AG	13.99x	0.56x	6.97x	3.94%	2.86B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	11.98x	0.49x	5.86x	2.8%	2.47B
THE GREENBRIER COMPANIES, INC.	15.86x	1.12x	9.65x	3.24%	1.56B
VOSSLOH AG	20.24x	1.07x	7.77x	1.93%	1.38B
Average	16.94x	1.73x	9.22x	2.65%	11.27B
Weighted average by Cap.	21.22x	2.67x	12.31x	1.88%