XKRX012330
Market cap15bUSD
Dec 20, Last price
244,000.00KRW
1D
-2.40%
1Q
9.17%
Jan 2017
-7.58%
Name
Hyundai Mobis Co Ltd
Chart & Performance
Profile
Hyundai Mobis Co.,Ltd manufactures and sells automotive parts worldwide. The company offers advanced driver assistance systems, including lane keeping assist systems, smart cruise controls, autonomous emergency braking systems, highway driving assist systems, and auto parking systems; and head, rear, and small lamps, as well as lamp electronics. It also provides electrification products, including power converters, driving systems, electric energy systems, 48V mild hybrid systems, and fuel cell electric vehicles; and airbag modules and electronics. In addition, the company offers infotainment; centre-infotainment-display systems; digital cluster products; windshield, combiner, and AR HUDs; sound systems; i-MEB, a combined master cylinder; MEB, a device that combines ABS, an electronic braking system; EPB, a brake system that operates the parking brake through switch operation; EPS, an electronic steering system; and suspension systems. Further, it supplies aftermarket service parts, automobile accessories, and automotive system solutions. The company was formerly known as Hyundai Precision Industry Co., Ltd and changed its name to Hyundai Mobis Co.,Ltd in November 2000. Hyundai Mobis Co.,Ltd was founded in 1977 and is headquartered in Seoul, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 59,254,361,000 14.16% | 51,906,293,000 24.47% | 41,702,184,000 13.86% | |||||||
Cost of revenue | 56,958,379,000 | 48,778,257,000 | 38,761,735,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,295,982,000 | 3,128,036,000 | 2,940,449,000 | |||||||
NOPBT Margin | 3.87% | 6.03% | 7.05% | |||||||
Operating Taxes | 1,021,545,000 | 875,368,000 | 832,068,000 | |||||||
Tax Rate | 44.49% | 27.98% | 28.30% | |||||||
NOPAT | 1,274,437,000 | 2,252,668,000 | 2,108,381,000 | |||||||
Net income | 3,422,616,000 37.72% | 2,485,254,000 5.65% | 2,352,288,000 53.83% | |||||||
Dividends | (367,157,000) | (368,100,000) | (461,880,000) | |||||||
Dividend yield | 1.70% | 2.01% | 1.98% | |||||||
Proceeds from repurchase of equity | (302,972,000) | (244,166,000) | (428,640,000) | |||||||
BB yield | 1.41% | 1.33% | 1.84% | |||||||
Debt | ||||||||||
Debt current | 1,665,125,000 | 1,883,514,000 | 1,675,645,000 | |||||||
Long-term debt | 1,603,897,000 | 2,158,039,000 | 2,174,397,000 | |||||||
Deferred revenue | 55,672,000 | 51,296,000 | 36,105,000 | |||||||
Other long-term liabilities | 887,057,000 | 798,931,000 | 776,495,000 | |||||||
Net debt | (25,830,933,000) | (18,072,810,000) | (16,800,262,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,342,631,000 | 2,154,062,000 | 2,608,809,000 | |||||||
CAPEX | (1,801,887,000) | (1,220,810,000) | (954,355,000) | |||||||
Cash from investing activities | (2,529,002,000) | (1,603,980,000) | (1,953,379,000) | |||||||
Cash from financing activities | (1,901,784,000) | (638,464,000) | (962,405,000) | |||||||
FCF | 10,420,779,000 | (10,305,097,000) | 611,492,000 | |||||||
Balance | ||||||||||
Cash | 9,202,740,000 | 9,731,447,000 | 10,840,538,000 | |||||||
Long term investments | 19,897,215,000 | 12,382,916,000 | 9,809,766,000 | |||||||
Excess cash | 26,137,236,950 | 19,519,048,350 | 18,565,194,800 | |||||||
Stockholders' equity | 40,000,936,000 | 60,918,003,000 | 57,215,384,000 | |||||||
Invested Capital | 18,211,405,050 | 22,534,669,650 | 20,872,021,200 | |||||||
ROIC | 6.26% | 10.38% | 10.41% | |||||||
ROCE | 4.76% | 6.86% | 6.86% | |||||||
EV | ||||||||||
Common stock shares outstanding | 90,929 | 91,491 | 91,722 | |||||||
Price | 237,000.00 18.20% | 200,500.00 -21.22% | 254,500.00 -0.39% | |||||||
Market cap | 21,550,069,194 17.48% | 18,343,929,660 -21.42% | 23,343,330,186 -2.07% | |||||||
EV | (4,259,855,806) | 279,641,660 | 6,627,643,186 | |||||||
EBITDA | 3,222,029,000 | 4,026,101,000 | 3,777,307,000 | |||||||
EV/EBITDA | 0.07 | 1.75 | ||||||||
Interest | 150,110,000 | 75,646,000 | 38,621,000 | |||||||
Interest/NOPBT | 6.54% | 2.42% | 1.31% |