XKRX064350
Market cap3.65bUSD
Dec 20, Last price
48,350.00KRW
1D
-0.62%
1Q
-13.81%
Jan 2017
166.39%
IPO
32.65%
Name
Hyundai Rotem Co
Chart & Performance
Profile
Hyundai Rotem Company manufactures and sells railway vehicles, defense systems, and plants and machinery in South Korea and internationally. The company produces railway vehicles, such as electric multiple units, high-speed trains, light rail vehicles, magnetically levitated vehicles, trams, diesel multiple units, locomotives, passenger coaches, freight wagons, and electrical equipment; and railway systems comprising signaling, communications, electricity/power, machinery/PSD, and system engineering, project records, as well as depot facilities, maintenance, railway vehicles modernization, parts, and repair services. It also offers defense systems, including MBTs and family vehicles, wheel type combat vehicles, mock training equipment, future weapon systems, and other products. In addition, the company provides engineering, manufacturing, procurement, installation, and commissioning services in the field of steelmaking facilities, automotive manufacturing facilities, power plants, and environmental facilities for various infrastructures. Hyundai Rotem Company was founded in 1977 and is headquartered in Uiwang, 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 | 3,587,382,453 13.40% | 3,163,343,615 10.12% | 2,872,511,952 3.13% | |||||||
Cost of revenue | 3,210,250,398 | 2,893,248,248 | 2,681,071,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 377,132,055 | 270,095,367 | 191,440,052 | |||||||
NOPBT Margin | 10.51% | 8.54% | 6.66% | |||||||
Operating Taxes | 24,061,845 | (90,653,616) | (16,130,012) | |||||||
Tax Rate | 6.38% | |||||||||
NOPAT | 353,070,210 | 360,748,983 | 207,570,064 | |||||||
Net income | 161,027,790 -18.59% | 197,797,542 284.73% | 51,411,601 129.42% | |||||||
Dividends | (6,795,000) | |||||||||
Dividend yield | 0.30% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 338,558,002 | 702,934,913 | 699,455,216 | |||||||
Long-term debt | 269,907,565 | 459,051,784 | 547,127,028 | |||||||
Deferred revenue | 17,780,741 | 14,151,442 | 12,465,690 | |||||||
Other long-term liabilities | 105,493,108 | 292,979,190 | 100,202,806 | |||||||
Net debt | (632,237,753) | 600,076,467 | 883,431,376 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 734,191,933 | 716,229,389 | (62,713,815) | |||||||
CAPEX | (80,854,012) | (47,996,260) | (52,795,862) | |||||||
Cash from investing activities | (270,412,590) | (429,045,091) | 146,141,888 | |||||||
Cash from financing activities | (576,281,940) | (97,119,660) | (99,585,768) | |||||||
FCF | 2,607,181,809 | (983,199,954) | 84,263,305 | |||||||
Balance | ||||||||||
Cash | 991,742,688 | 897,330,665 | 330,604,559 | |||||||
Long term investments | 248,960,632 | (335,420,435) | 32,546,309 | |||||||
Excess cash | 1,061,334,197 | 403,743,049 | 219,525,270 | |||||||
Stockholders' equity | 1,127,136,249 | 1,173,461,280 | 950,235,789 | |||||||
Invested Capital | 1,303,841,974 | 2,540,322,938 | 2,400,517,372 | |||||||
ROIC | 18.37% | 14.60% | 8.60% | |||||||
ROCE | 15.88% | 9.17% | 7.05% | |||||||
EV | ||||||||||
Common stock shares outstanding | 109,142 | 109,142 | 109,142 | |||||||
Price | 26,600.00 -6.34% | 28,400.00 36.54% | 20,800.00 20.93% | |||||||
Market cap | 2,903,184,994 -6.34% | 3,099,641,121 36.54% | 2,270,159,694 38.51% | |||||||
EV | 2,238,068,796 | 3,670,841,167 | 3,128,783,963 | |||||||
EBITDA | 417,062,677 | 308,407,398 | 226,513,358 | |||||||
EV/EBITDA | 5.37 | 11.90 | 13.81 | |||||||
Interest | 28,873,217 | 41,165,399 | 32,010,350 | |||||||
Interest/NOPBT | 7.66% | 15.24% | 16.72% |