Company Valuation: Hyundai Engineering & Construction Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,957,040 3,944,324 3,940,633 2,874,210 7,864,364 9,352,848 - -
Change - -20.43% -0.09% -27.06% 173.62% 18.93% - -
Enterprise Value (EV) 1 1,906 -520.3 171.5 -1,179 7,448 6,664 5,974 5,314
Change - -127.3% 132.97% -787.55% 731.58% -10.53% -10.35% -11.05%
P/E 12.3x 9.6x 7.32x -16.9x 20.8x 18x 14.1x 11.8x
PBR 0.69x 0.51x 0.48x 0.35x 0.94x 0.99x 0.96x 0.9x
PEG - 29x 0.2x 0x -0x 0.5x 0.5x 0.6x
Capitalization / Revenue 0.27x 0.19x 0.13x 0.09x 0.25x 0.34x 0.33x 0.31x
EV / Revenue 0.11x -0.02x 0.01x -0.04x 0.24x 0.25x 0.21x 0.18x
EV / EBITDA 2.06x -0.69x 0.17x 1.13x 8.72x 6.23x 4.45x 3.38x
EV / EBIT 2.53x -0.89x 0.22x 0.93x 11.4x 7.36x 5.29x 3.88x
EV / FCF 2.14x 1.75x -0.18x 3.91x -8.71x -6.22x 6.95x 5.33x
FCF Yield 46.8% 57.1% -550% 25.6% -11.5% -16.1% 14.4% 18.8%
Dividend per Share 3 600 600 600 600 800 925 1,026 1,190
Rate of return 1.35% 1.72% 1.72% 2.36% 1.14% 1.11% 1.23% 1.42%
EPS 3 3,625 3,637 4,767 -1,501 3,369 4,656 5,921 7,058
Distribution rate 16.6% 16.5% 12.6% -40% 23.7% 19.9% 17.3% 16.9%
Net sales 1 18,066 21,239 29,651 32,670 31,063 27,118 28,496 30,310
EBITDA 1 925 756.6 988.4 -1,041 853.9 1,069 1,343 1,572
EBIT 1 753.5 582 785.4 -1,263 653 905.7 1,129 1,368
Net income 1 407.5 423 535.9 -168.7 373.1 517.4 662.5 798.8
Net Debt 1 -3,051 -4,465 -3,769 -4,053 -416.2 -2,689 -3,379 -4,039
Reference price 3 44,450.00 34,900.00 34,900.00 25,400.00 70,100.00 83,600.00 83,600.00 83,600.00
Nbr of stocks (in thousands) 111,455 112,410 112,410 112,410 112,410 112,410 - -
Announcement Date 26/01/22 19/01/23 23/01/24 22/01/25 04/02/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.96x0.25x6.23x1.11% 7.01B
48.46x2.36x22.8x0.07% 93.53B
12.06x1.03x5.68x4.83% 67.2B
25.68x1.96x19.84x1.15% 55.9B
24.28x2.96x16.44x0.27% 43.05B
52.83x4.13x25.9x1.78% 40.82B
25.86x0.64x10.58x2.41% 31.4B
19.67x1.38x12.33x0.23% 29.75B
6.41x0.34x5.79x5.25% 28.87B
21.6x0.4x6.43x2.82% 26.92B
Average 25.48x 1.55x 13.20x 1.99% 42.45B
Weighted average by Cap. 28.91x 1.84x 15.25x 1.88%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Hyundai Engineering & Construction Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - Hyundai Engineering & Construction Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Hyundai Engineering & Construction Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Hyundai Engineering & Construction Co.,Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Hyundai Engineering & Construction Co.,Ltd.
  1. Stock Market
  2. Stocks
  3. A000720 Stock
  4. Valuation Hyundai Engineering & Construction Co.,Ltd.