Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 20/07/2026			5-day change	1st Jan Change
147,200.00 ^KRW	-7.42%		-17.72%	-21.66%

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	16,065,746	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	-21.66%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	13,544	12,845	11,616
Change	-	17.91%	-17.44%	71.34%	271.14%	-31.19%	-5.16%	-9.57%
P/E	34.2x	15.7x	18x	13.3x	26.6x	18x	13.4x	11.1x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	4.39x	3.31x	2.56x
PEG	-	0x	-1x	0x	0.3x	0.7x	0.4x	0.5x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	2.32x	1.93x	1.63x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	1.95x	1.54x	1.18x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	10.9x	7.25x	5.19x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	11.7x	7.62x	5.33x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	17x	11.9x	7.38x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	5.9%	8.42%	13.6%
Dividend per Share ³	-	-	-	200	-	665	827.3	1,030
Rate of return	-	-	-	0.4%	-	0.42%	0.52%	0.65%
EPS ³	609	1,812	1,475	3,728	7,055	8,820	11,868	14,367
Distribution rate	-	-	-	5.36%	-	7.54%	6.97%	7.17%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,933	8,322	9,840
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,244	1,772	2,240
EBIT ¹	80.22	147.5	210	456.6	1,006	1,162	1,686	2,179
Net income ¹	66.51	197.8	161	405.3	769.9	962.6	1,298	1,568
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-2,522	-3,220	-4,449
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	187,900.00	159,000.00	159,000.00	159,000.00
Nbr of stocks (in thousands)	109,142	109,142	109,142	109,142	109,142	109,142	-	-
Announcement Date	27/1/22	30/1/23	31/1/24	6/2/25	30/1/26	-	-	-

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	18.03x	2.14x	11.92x	0.42%	11.67B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	28.14x	4.05x	17.17x	0.47%	44.47B
CRRC CORPORATION LIMITED	9.85x	0.3x	3.2x	4.72%	22.86B
TRINITY INDUSTRIES, INC.	15.86x	3.86x	10.11x	3.32%	2.9B
STADLER RAIL AG	14.62x	0.56x	6.98x	3.69%	2.89B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	11.8x	0.48x	5.81x	2.78%	2.43B
THE GREENBRIER COMPANIES, INC.	16.4x	1.23x	10.74x	2.67%	1.55B
VOSSLOH AG	21.43x	1.06x	7.9x	1.87%	1.34B
Average	17.02x	1.71x	9.23x	2.49%	11.26B
Weighted average by Cap.	20.62x	2.55x	11.84x	1.86%