Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
146,900.00 ^KRW	+1.87%		+9.87%	-21.82%

07-28	Hyundai Rotem Wins KRW358.5 Billion Taiwan Railway Line E&M Supply Project	MT
07-27	Nomura Adjusts Hyundai Rotem's Price Target to KRW310,000 From KRW350,000, Keeps at Buy	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	16,033,003	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	-21.82%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	12,810	12,225	10,886
Change	-	17.91%	-17.44%	71.34%	271.14%	-34.92%	-4.57%	-10.95%
P/E	34.2x	15.7x	18x	13.3x	26.6x	18.7x	13.2x	11.1x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	4.14x	3.14x	2.47x
PEG	-	0x	-1x	0x	0.3x	1.7x	0.3x	0.6x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	2.36x	1.94x	1.65x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	1.89x	1.48x	1.12x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	11.2x	7.44x	5.28x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	11.8x	7.67x	5.29x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	16.9x	12.5x	7.96x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	5.9%	8.01%	12.6%
Dividend per Share ³	-	-	-	200	-	670.4	847.2	1,051
Rate of return	-	-	-	0.4%	-	0.46%	0.58%	0.72%
EPS ³	609	1,812	1,475	3,728	7,055	7,846	11,146	13,284
Distribution rate	-	-	-	5.36%	-	8.54%	7.6%	7.91%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,781	8,253	9,715
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,146	1,642	2,063
EBIT ¹	80.22	147.5	210	456.6	1,006	1,081	1,593	2,059
Net income ¹	66.51	197.8	161	405.3	769.9	856.3	1,216	1,450
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-3,223	-3,808	-5,147
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	187,900.00	146,900.00	146,900.00	146,900.00
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	18.72x	1.89x	11.17x	0.46%	11.38B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	31.65x	4.39x	18.54x	0.43%	49.29B
CRRC CORPORATION LIMITED	10.93x	0.35x	3.57x	4.28%	24B
STADLER RAIL AG	15.95x	0.59x	7.33x	3.43%	3.1B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	12.04x	0.51x	6.2x	2.88%	2.65B
TRINITY INDUSTRIES, INC.	13.59x	3.45x	8.83x	4.18%	2.38B
THE GREENBRIER COMPANIES, INC.	15.48x	1.19x	10.44x	2.83%	1.46B
VOSSLOH AG	24.79x	1.06x	7.96x	1.87%	1.29B
Average	17.89x	1.68x	9.25x	2.54%	11.94B
Weighted average by Cap.	23.06x	2.73x	12.69x	1.71%