Valuation Hyundai Rotem Company

Stocks

End-of-day quote Korea S.E. Other stock markets 30/07/2026			5-day change	1st Jan Change
120,500.00 ^KRW	+0.33%		-22.66%	-35.87%

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	13,151,646	-	-
Change	-	36.54%	-6.34%	86.84%	278.07%	-35.87%	-	-
Enterprise Value (EV) ¹	3,180	3,749	3,095	5,303	19,682	10,015	9,368	8,005
Change	-	17.91%	-17.44%	71.34%	271.14%	-49.12%	-6.46%	-14.55%
P/E	34.2x	15.7x	18x	13.3x	26.6x	15.4x	10.8x	9.07x
PBR	1.76x	2.04x	1.73x	2.65x	6.66x	3.4x	2.57x	2.03x
PEG	-	0x	-1x	0x	0.3x	1.4x	0.3x	0.5x
Capitalization / Revenue	0.79x	0.98x	0.81x	1.24x	3.51x	1.94x	1.6x	1.35x
EV / Revenue	1.11x	1.19x	0.86x	1.21x	3.37x	1.48x	1.14x	0.82x
EV / EBITDA	27.6x	20.2x	12.4x	10.5x	18.5x	8.74x	5.7x	3.88x
EV / EBIT	39.6x	25.4x	14.7x	11.6x	19.6x	9.26x	5.87x	3.89x
EV / FCF	-29.8x	5.48x	4.55x	86.3x	25.4x	13.2x	9.56x	5.85x
FCF Yield	-3.36%	18.2%	22%	1.16%	3.94%	7.55%	10.5%	17.1%
Dividend per Share ³	-	-	-	200	-	670.4	847.2	1,051
Rate of return	-	-	-	0.4%	-	0.56%	0.7%	0.87%
EPS ³	609	1,812	1,475	3,728	7,055	7,846	11,180	13,284
Distribution rate	-	-	-	5.36%	-	8.54%	7.58%	7.91%
Net sales ¹	2,873	3,163	3,587	4,377	5,839	6,781	8,243	9,715
EBITDA ¹	115.3	185.8	250	503.6	1,065	1,146	1,645	2,063
EBIT ¹	80.22	147.5	210	456.6	1,006	1,081	1,595	2,059
Net income ¹	66.51	197.8	161	405.3	769.9	856.3	1,220	1,450
Net Debt ¹	909.4	649.4	191.9	-121.2	-825.7	-3,136	-3,783	-5,147
Reference price ³	20,800.00	28,400.00	26,600.00	49,700.00	187,900.00	120,500.00	120,500.00	120,500.00
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	14.72x	1.47x	8.52x	0.56%	9.03B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	31.64x	4.41x	18.67x	0.43%	49.28B
CRRC CORPORATION LIMITED	11.47x	0.38x	3.86x	4.08%	25.09B
STADLER RAIL AG	15.95x	0.6x	7.41x	3.44%	3.05B
TRINITY INDUSTRIES, INC.	15.96x	3.96x	10.19x	3.3%	2.92B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	11.65x	0.48x	5.74x	2.82%	2.39B
THE GREENBRIER COMPANIES, INC.	16.63x	1.24x	10.82x	2.63%	1.57B
VOSSLOH AG	25.3x	1.07x	8.07x	1.83%	1.3B
Average	17.91x	1.70x	9.16x	2.39%	11.83B
Weighted average by Cap.	22.85x	2.73x	12.55x	1.71%