Hyundai Motor Company (A005380)

Basic

  • Market Cap

    ₩39.45T

  • EV

    ₩142.18T

  • Shares Out

    224.8M

  • Revenue

    ₩159.55T

  • Employees

    —

Margins

  • Gross

    20.6%

  • EBITDA

    11.5%

  • Operating

    9.41%

  • Pre-Tax

    10.55%

  • Net

    7.17%

  • FCF

    -1.66%

Returns (5Yr Avg)

  • ROA

    1.44%

  • ROE

    4.51%

  • ROCE

    3.18%

  • ROIC

    2.04%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₩264,290.32

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₩709,754.81

  • Earnings (Dil)

    ₩46,224.83

  • FCF

    -₩11,811.89

  • Book Value

    ₩349,461.4

Growth (CAGR)

  • Rev 3Yr

    15.86%

  • Rev 5Yr

    10.68%

  • Rev 10Yr

    6.12%

  • Dil EPS 3Yr

    118.56%

  • Dil EPS 5Yr

    37.95%

  • Dil EPS 10Yr

    2.64%

  • Rev Fwd 2Yr

    8.39%

  • EBITDA Fwd 2Yr

    14.26%

  • EPS Fwd 2Yr

    27.88%

  • EPS LT Growth Est

    5.66%

Dividends

  • Yield

    —

  • Payout

    15.14%

  • DPS

    ₩7,000

  • DPS Growth 3Yr

    32.64%

  • DPS Growth 5Yr

    11.84%

  • DPS Growth 10Yr

    13.93%

  • DPS Growth Fwd 2Yr

    33.81%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

96,812,609.0

95,216,917.0

93,076,979.0

117,610,626.0

142,527,535.0

158,842,391.0

Finance Div. Revenues

—

10,529,505.0

10,920,622.0

—

—

—

Interest And Invest. Income

—

—

—

—

—

712,289.0

Total Revenues

96,812,609.0

105,746,422.0

103,997,601.0

117,610,626.0

142,527,535.0

159,554,680.0

Total Revenues % Chg.

0.5%

9.2%

-1.7%

13.1%

21.2%

18.2%

Cost of Goods Sold, Total

81,670,479.0

88,091,409.0

85,515,931.0

95,680,131.0

114,209,483.0

126,690,572.0

Gross Profit

15,142,130.0

17,655,013.0

18,481,670.0

21,930,495.0

28,318,052.0

32,864,108.0

Selling General & Admin Expenses, Total

11,594,362.0

12,759,793.0

14,749,127.0

13,716,553.0

16,735,534.0

15,727,098.0

R&D Expenses

1,125,603.0

1,289,715.0

1,337,872.0

1,534,993.0

1,762,749.0

2,125,355.0

Other Operating Expenses, Total

12,719,965.0

14,049,508.0

16,086,999.0

15,251,546.0

18,498,283.0

17,852,453.0

Operating Income

2,422,165.0

3,605,505.0

2,394,671.0

6,678,949.0

9,819,769.0

15,011,655.0

Interest Expense, Total

-307,070.0

-316,979.0

-362,377.0

-304,542.0

-536,086.0

-636,430.0

Interest And Investment Income

544,168.0

545,100.0

432,997.0

377,032.0

683,750.0

1,020,917.0

Net Interest Expenses

237,098.0

228,121.0

70,620.0

72,490.0

147,664.0

384,487.0

Income (Loss) On Equity Invest.

404,541.0

542,826.0

162,162.0

1,303,365.0

1,556,583.0

2,706,877.0

Currency Exchange Gains (Loss)

-238,104.0

122,159.0

-405,029.0

73,574.0

-51,578.0

-101,917.0

Other Non Operating Income (Expenses)

-138,997.0

-206,103.0

-59,892.0

-134,895.0

-396,805.0

-1,008,063.0

EBT, Excl. Unusual Items

2,686,703.0

4,292,508.0

2,162,532.0

7,993,483.0

11,075,633.0

16,993,039.0

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

-144,076.0

-128,742.0

-69,276.0

-33,921.0

-127,690.0

-161,967.0

Asset Writedown

-13,045.0

—

—

—

—

—

EBT, Incl. Unusual Items

2,529,582.0

4,163,766.0

2,093,256.0

7,959,562.0

10,947,943.0

16,831,072.0

Income Tax Expense

884,563.0

978,120.0

168,703.0

2,266,485.0

2,964,329.0

5,051,483.0

Earnings From Continuing Operations

1,645,019.0

3,185,646.0

1,924,553.0

5,693,077.0

7,983,614.0

11,779,589.0

Minority Interest

-136,935.0

-205,597.0

-500,117.0

-750,721.0

-619,250.0

-338,982.0

Net Income

1,508,084.0

2,980,049.0

1,424,436.0

4,942,356.0

7,364,364.0

11,440,607.0

Preferred Dividend and Other Adjustments

220,375.0

432,398.0

208,259.0

714,512.0

1,049,149.0

1,049,149.0

Net Income to Common Incl Extra Items

1,287,709.0

2,547,651.0

1,216,177.0

4,227,844.0

6,315,215.0

10,391,458.0

Net Income to Common Excl. Extra Items

1,287,709.0

2,547,651.0

1,216,177.0

4,227,844.0

6,315,215.0

10,391,458.0

Total Shares Outstanding

226.9

224.1

222.7

221.6

224.2

262.0

Weighted Avg. Shares Outstanding

228.5

225.2

222.8

222.7

221.7

224.8

Weighted Avg. Shares Outstanding Dil

228.5

225.2

222.8

222.7

221.7

224.8

EPS

5,636.7

11,314.7

5,458.4

18,981.1

28,489.6

46,224.8

EPS Diluted

5,636.7

11,314.7

5,458.4

18,981.1

28,489.6

46,224.8

EBITDA

4,823,504.0

6,195,964.0

5,180,158.0

9,669,620.0

13,081,606.0

18,351,961.0