Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 18/06/2026			5-day change	1st Jan Change
211,500.00 ^KRW	-3.42%		+11.67%	+12.56%

06-11	HMG Future Complex Co., Ltd. announced that it expects to receive KRW 8000 billion in funding from Hyundai Motor Company, Kia Corporation, Hyundai Mobis Co.,Ltd, Hyundai Steel Company, Hyundai Rotem Company, Hyundai Glovis Co., Ltd.	CI
05-22	Seobu Gwang Yeok Metro Co., Ltd announced that it has received KRW 30.16911 billion in funding from a group of investors	CI

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	23,083,595	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	12.56%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	20,896	20,097	19,079
Change	-	17.91%	-17.44%	71.34%	271.14%	6.17%	-3.82%	-5.07%
P/E	34.2x	15.7x	18x	13.3x	26.6x	25x	17.6x	14.7x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	5.87x	4.4x	3.4x
PEG	-	0x	-1x	0x	0.3x	1.3x	0.4x	0.7x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	3.33x	2.74x	2.32x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	3.01x	2.39x	1.92x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	16.8x	11x	8.27x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	18x	11.6x	8.5x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	27.7x	19.1x	11.6x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	3.61%	5.23%	8.63%
Dividend per Share ³	-	-	-	200	-	650	794.2	1,065
Rate of return	-	-	-	0.4%	-	0.31%	0.38%	0.5%
EPS ³	609	1,812	1,475	3,728	7,055	8,460	12,016	14,429
Distribution rate	-	-	-	5.36%	-	7.68%	6.61%	7.38%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,940	8,424	9,963
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,246	1,819	2,307
EBIT ¹	80.22	147.5	210	456.6	1,006	1,161	1,731	2,245
Net income ¹	66.51	197.8	161	405.3	769.9	923.3	1,315	1,575
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-2,188	-2,986	-4,004
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	187,900.00	211,500.00	211,500.00	211,500.00
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	25.89x	3.13x	17.42x	0.3%	15.78B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	28.93x	4.18x	17.69x	0.46%	46.13B
CRRC CORPORATION LIMITED	9.99x	0.32x	3.36x	4.65%	23.61B
STADLER RAIL AG	13.86x	0.56x	6.91x	3.97%	2.88B
TRINITY INDUSTRIES, INC.	14.9x	3.77x	9.9x	3.53%	2.73B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	11.77x	0.49x	5.77x	2.74%	2.47B
THE GREENBRIER COMPANIES, INC.	15.52x	1.11x	9.56x	3.31%	1.52B
VOSSLOH AG	21.26x	1.11x	8.09x	1.84%	1.47B
Average	17.77x	1.83x	9.84x	2.6%	12.07B
Weighted average by Cap.	22.19x	2.76x	13.02x	1.77%