By Helgi Library - September 26, 2020
Hyundai Motor Company made a net profit of KRW 463 bil with revenues of KRW 25,319 bil in 1Q2020, down by 44.1% and up by...
By Helgi Library - September 26, 2020
Hyundai Motor Company made a net profit of KRW 463 bil with revenues of KRW 25,319 bil in 1Q2020, down by 44.1% and up by...
By Helgi Library - September 26, 2020
Hyundai Motor Company generated sales of KRW 25,319 bil in 1Q2020, up 5.55% compared to the previous year. Historically, be...
Profit Statement | 2017 | 2018 | 2019 | |
Sales | KRW bil | 96,376 | 96,813 | 105,746 |
Gross Profit | KRW bil | 17,578 | 15,142 | 17,655 |
EBITDA | KRW bil | 6,829 | 4,769 | 6,320 |
EBIT | KRW bil | 4,575 | 2,422 | 3,606 |
Financing Cost | KRW bil | 333 | 307 | 317 |
Pre-Tax Profit | KRW bil | 4,439 | 2,530 | 4,164 |
Net Profit | KRW bil | 4,033 | 1,508 | 2,980 |
Dividends | KRW bil | 828 | 818 | 808 |
Balance Sheet | 2017 | 2018 | 2019 | |
Total Assets | KRW bil | 178,199 | 180,656 | 194,512 |
Non-Current Assets | KRW bil | 104,224 | 107,648 | 118,429 |
Current Assets | KRW bil | 73,976 | 73,008 | 76,083 |
Working Capital | KRW bil | 33,170 | 32,520 | 37,686 |
Shareholders' Equity | KRW bil | 74,757 | 73,896 | 76,366 |
Liabilities | KRW bil | 103,442 | 106,760 | 118,146 |
Total Debt | KRW bil | 72,001 | 73,296 | 82,140 |
Net Debt | KRW bil | 42,651 | 46,495 | 56,766 |
Ratios | 2017 | 2018 | 2019 | |
ROE | % | 4.22 | 1.56 | 3.05 |
ROCE | % | 2.92 | 1.09 | 2.01 |
Gross Margin | % | 18.2 | 15.6 | 16.7 |
EBITDA Margin | % | 7.09 | 4.93 | 5.98 |
EBIT Margin | % | 4.75 | 2.50 | 3.41 |
Net Margin | % | 4.18 | 1.56 | 2.82 |
Net Debt/EBITDA | 6.25 | 9.75 | 8.98 | |
Net Debt/Equity | % | 57.1 | 62.9 | 74.3 |
Cost of Financing | % | 0.458 | 0.423 | 0.408 |
Valuation | 2017 | 2018 | 2019 | |
Market Capitalisation | USD mil | 30,262 | 21,746 | 21,060 |
Enterprise Value (EV) | USD mil | 30,262 | 21,746 | 21,060 |
Number Of Shares | mil | 207 | 206 | 203 |
Share Price | KRW | 146,171 | 114,781 | 120,500 |
EV/EBITDA | 5.05 | 4.99 | 3.79 | |
EV/Sales | 0.358 | 0.246 | 0.227 | |
Price/Earnings (P/E) | 9.75 | 20.4 | 10.7 | |
Price/Book Value (P/BV) | 0.405 | 0.320 | 0.320 | |
Dividend Yield | % | 2.74 | 3.48 | 3.32 |
Get all company financials in excel:
overview | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
income statement | ||||||||||||||||||||||||||
Sales | KRW bil | 87,308 | 89,256 | 91,959 | 93,649 | 96,376 | ||||||||||||||||||||
Gross Profit | KRW bil | 19,448 | 19,130 | 18,257 | 17,689 | 17,578 | ||||||||||||||||||||
EBIT | KRW bil | 8,316 | 7,550 | 6,358 | 5,194 | 4,575 | ||||||||||||||||||||
Net Profit | KRW bil | 8,542 | 7,347 | 6,417 | 5,406 | 4,033 | ||||||||||||||||||||
ROE | % | 12.6 | 9.49 | 7.63 | 5.98 | 4.22 | ||||||||||||||||||||
EBIT Margin | % | 9.52 | 8.46 | 6.91 | 5.55 | 4.75 | ||||||||||||||||||||
Net Margin | % | 9.78 | 8.23 | 6.98 | 5.77 | 4.18 | ||||||||||||||||||||
Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 104,731 | 109,748 | 112,072 | 118,320 | 120,000 | |||||||
balance sheet | ||||||||||||||||||||||||||
Total Assets | KRW bil | 133,421 | 147,225 | 165,368 | 178,836 | 178,199 | ||||||||||||||||||||
Non-Current Assets | KRW bil | 74,565 | 82,199 | 97,839 | 106,386 | 104,224 | ||||||||||||||||||||
Current Assets | KRW bil | 58,856 | 65,026 | 67,529 | 72,450 | 73,976 | ||||||||||||||||||||
Shareholders' Equity | KRW bil | 56,583 | 62,621 | 66,881 | 72,345 | 74,757 | ||||||||||||||||||||
Liabilities | KRW bil | 76,839 | 84,605 | 98,487 | 106,491 | 103,442 | ||||||||||||||||||||
Non-Current Liabilities | KRW bil | 44,919 | 49,425 | 57,273 | 62,882 | 60,281 | ||||||||||||||||||||
Current Liabilities | KRW bil | 31,920 | 35,180 | 41,214 | 43,610 | 43,161 | ||||||||||||||||||||
Net Debt/EBITDA | 2.56 | 3.01 | 4.87 | 6.22 | 6.25 | |||||||||||||||||||||
Net Debt/Equity | % | 45.6 | 45.2 | 60.7 | 63.2 | 57.1 | ||||||||||||||||||||
Cost of Financing | % | 0.732 | 0.587 | 0.435 | 0.393 | 0.458 | ||||||||||||||||||||
cash flow | ||||||||||||||||||||||||||
Total Cash From Operations | KRW bil | 1,208 | 2,121 | 1,248 | 997 | 3,922 | ||||||||||||||||||||
Total Cash From Investing | KRW bil | -6,621 | -6,195 | -8,060 | -6,312 | -4,744 | ||||||||||||||||||||
Total Cash From Financing | KRW bil | 5,715 | 4,707 | 7,214 | 5,691 | 2,181 | ||||||||||||||||||||
Net Change In Cash | KRW bil | 113 | 224 | 235 | 559 | 931 | ||||||||||||||||||||
valuation | ||||||||||||||||||||||||||
Market Capitalisation | USD mil | 47,008 | 32,258 | 26,238 | 25,025 | 30,262 | ||||||||||||||||||||
Enterprise Value (EV) | USD mil | 47,008 | 32,258 | 26,239 | 25,025 | 30,262 | ||||||||||||||||||||
Number Of Shares | mil | 209 | 209 | 207 | 207 | 207 | ||||||||||||||||||||
Share Price | KRW | 200,714 | 145,937 | 132,254 | 133,298 | 146,171 | ||||||||||||||||||||
Price/Earnings (P/E) | 6.38 | 5.40 | 5.54 | 6.63 | 9.75 | |||||||||||||||||||||
Price/Cash Earnings (P/CE) | 4.07 | 3.32 | 3.26 | 3.64 | 4.81 | |||||||||||||||||||||
EV/EBITDA | 5.11 | 3.68 | 3.56 | 4.05 | 5.05 | |||||||||||||||||||||
Price/Book Value (P/BV) | 0.742 | 0.488 | 0.410 | 0.381 | 0.405 | |||||||||||||||||||||
Dividend Yield | % | 0.972 | 2.06 | 3.02 | 3.00 | 2.74 |
income statement | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
income statement | ||||||||||||||||||||||||||
Sales | KRW bil | 87,308 | 89,256 | 91,959 | 93,649 | 96,376 | ||||||||||||||||||||
Cost of Goods & Services | KRW bil | 67,860 | 70,126 | 73,701 | 75,960 | 78,798 | ||||||||||||||||||||
Gross Profit | KRW bil | 19,448 | 19,130 | 18,257 | 17,689 | 17,578 | ||||||||||||||||||||
Selling, General & Admin | KRW bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 10,410 | 10,787 | 10,970 | 11,477 | 11,964 | |||||||||
Research & Development | KRW bil | ... | ... | 1,849 | 2,129 | 2,172 | 2,352 | 2,488 | ||||||||||||||||||
Other Operating Expense | KRW bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | 0 | ||||||
Staff Cost | KRW bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 8,308 | 8,538 | 8,846 | 8,878 | 8,921 | |||||||||
Other Operating Cost (Income) | KRW bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | 0 | |||||||
EBITDA | KRW bil | 10,085 | 9,394 | 8,331 | 7,358 | 6,829 | ||||||||||||||||||||
Depreciation | KRW bil | 1,769 | 1,844 | 1,973 | 2,165 | 2,255 | ||||||||||||||||||||
EBIT | KRW bil | 8,316 | 7,550 | 6,358 | 5,194 | 4,575 | ||||||||||||||||||||
Net Financing Cost | KRW bil | ... | ... | ... | ... | ... | ... | ... | -240 | -352 | -232 | -105 | -108 | |||||||||||||
Financing Cost | KRW bil | 341 | 300 | 259 | 272 | 333 | ||||||||||||||||||||
Financing Income | KRW bil | ... | ... | ... | ... | ... | ... | ... | 581 | 652 | 491 | 378 | 441 | |||||||||||||
FX (Gain) Loss | KRW bil | 67.9 | 132 | 96.1 | 2.86 | 53.8 | ||||||||||||||||||||
(Income) / Loss from Affiliates | KRW bil | ... | -2,749 | -2,403 | -1,887 | -1,728 | -225 | |||||||||||||||||||
Extraordinary Cost | KRW bil | -3,722 | -2,702 | -2,361 | -2,386 | -197 | ||||||||||||||||||||
Pre-Tax Profit | KRW bil | 11,697 | 9,951 | 8,459 | 7,307 | 4,439 | ||||||||||||||||||||
Tax | KRW bil | 2,703 | 2,302 | 1,950 | 1,587 | -108 | ||||||||||||||||||||
Minorities | KRW bil | 452 | 303 | 91.9 | 313 | 514 | ||||||||||||||||||||
Net Profit | KRW bil | 8,542 | 7,347 | 6,417 | 5,406 | 4,033 | ||||||||||||||||||||
Net Profit Avail. to Common | KRW bil | 6,580 | 5,657 | 4,942 | 4,163 | 3,104 | ||||||||||||||||||||
Dividends | KRW bil | 408 | 626 | 828 | 828 | 828 | ||||||||||||||||||||
growth rates | ||||||||||||||||||||||||||
Total Revenue Growth | % | ... | 3.36 | 2.23 | 3.03 | 1.84 | 2.91 | |||||||||||||||||||
Operating Cost Growth | % | ... | 0.651 | 4.02 | 2.76 | 5.01 | 4.06 | |||||||||||||||||||
Staff Cost Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 12.3 | 2.76 | 3.61 | 0.355 | 0.488 | |||||||
EBITDA Growth | % | ... | -0.525 | -6.85 | -11.3 | -11.7 | -7.19 | |||||||||||||||||||
EBIT Growth | % | ... | -1.44 | -9.21 | -15.8 | -18.3 | -11.9 | |||||||||||||||||||
Pre-Tax Profit Growth | % | ... | 0.789 | -14.9 | -15.0 | -13.6 | -39.3 | |||||||||||||||||||
Net Profit Growth | % | ... | -0.235 | -14.0 | -12.6 | -15.8 | -25.4 | |||||||||||||||||||
ratios | ||||||||||||||||||||||||||
ROE | % | 12.6 | 9.49 | 7.63 | 5.98 | 4.22 | ||||||||||||||||||||
ROA | % | 6.70 | 5.24 | 4.11 | 3.14 | 2.26 | ||||||||||||||||||||
ROCE | % | ... | ... | 8.95 | 7.05 | 5.41 | 4.04 | 2.92 | ||||||||||||||||||
Gross Margin | % | 22.3 | 21.4 | 19.9 | 18.9 | 18.2 | ||||||||||||||||||||
EBITDA Margin | % | 11.6 | 10.5 | 9.06 | 7.86 | 7.09 | ||||||||||||||||||||
EBIT Margin | % | 9.52 | 8.46 | 6.91 | 5.55 | 4.75 | ||||||||||||||||||||
Net Margin | % | 9.78 | 8.23 | 6.98 | 5.77 | 4.18 | ||||||||||||||||||||
Payout Ratio | % | 4.78 | 8.52 | 12.9 | 15.3 | 20.5 | ||||||||||||||||||||
Cost of Financing | % | 0.732 | 0.587 | 0.435 | 0.393 | 0.458 | ||||||||||||||||||||
Net Debt/EBITDA | 2.56 | 3.01 | 4.87 | 6.22 | 6.25 |
balance sheet | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
balance sheet | ||||||||||||||||||||||||||
Cash & Cash Equivalents | KRW bil | 22,183 | 25,954 | 24,356 | 27,710 | 29,349 | ||||||||||||||||||||
Receivables | KRW bil | 24,664 | 26,249 | 28,246 | 29,303 | 29,374 | ||||||||||||||||||||
Unbilled Revenues | KRW bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,394 | 1,617 | 1,837 | 1,221 | 1,025 | |||||
Inventories | KRW bil | 7,073 | 7,417 | 9,199 | 10,524 | 10,280 | ||||||||||||||||||||
Other ST Assets | KRW bil | 3,542 | 3,789 | 3,892 | 3,692 | 3,948 | ||||||||||||||||||||
Current Assets | KRW bil | 58,856 | 65,026 | 67,529 | 72,450 | 73,976 | ||||||||||||||||||||
Property, Plant & Equipment | KRW bil | 21,463 | 22,542 | 28,699 | 29,406 | 29,827 | ||||||||||||||||||||
LT Investments & Receivables | KRW bil | 22,889 | 24,463 | 27,616 | 29,786 | 28,598 | ||||||||||||||||||||
Intangible Assets | KRW bil | ... | ... | ... | 3,129 | 3,822 | 4,298 | 4,586 | 4,809 | |||||||||||||||||
Goodwill | KRW bil | ... | ... | ... | ... | 299 | 286 | 292 | 290 | 291 | ||||||||||||||||
Non-Current Assets | KRW bil | 74,565 | 82,199 | 97,839 | 106,386 | 104,224 | ||||||||||||||||||||
Total Assets | KRW bil | 133,421 | 147,225 | 165,368 | 178,836 | 178,199 | ||||||||||||||||||||
Trade Payables | KRW bil | ... | 6,723 | 7,042 | 7,081 | 6,986 | 6,484 | |||||||||||||||||||
Short-Term Debt | KRW bil | 13,987 | 16,534 | 20,173 | 23,598 | 23,058 | ||||||||||||||||||||
Other ST Liabilities | KRW bil | 4,253 | 4,307 | 5,196 | 4,787 | 4,596 | ||||||||||||||||||||
Current Liabilities | KRW bil | 31,920 | 35,180 | 41,214 | 43,610 | 43,161 | ||||||||||||||||||||
Long-Term Debt | KRW bil | 33,999 | 37,733 | 44,760 | 49,846 | 48,942 | ||||||||||||||||||||
Other LT Liabilities | KRW bil | 10,920 | 11,692 | 12,513 | 13,035 | 11,339 | ||||||||||||||||||||
Non-Current Liabilities | KRW bil | 44,919 | 49,425 | 57,273 | 62,882 | 60,281 | ||||||||||||||||||||
Liabilities | KRW bil | 76,839 | 84,605 | 98,487 | 106,491 | 103,442 | ||||||||||||||||||||
Preferred Equity and Hybrid Capital | KRW bil | 331 | 331 | 331 | 331 | 331 | ||||||||||||||||||||
Share Capital | KRW bil | 5,289 | 5,293 | 4,678 | 5,361 | 5,359 | ||||||||||||||||||||
Treasury Stock | KRW bil | ... | ... | ... | ... | 1,129 | 1,274 | 1,589 | 1,640 | 1,640 | ||||||||||||||||
Equity Before Minority Interest | KRW bil | 51,931 | 57,655 | 62,024 | 67,190 | 69,104 | ||||||||||||||||||||
Minority Interest | KRW bil | 4,652 | 4,966 | 4,857 | 5,155 | 5,654 | ||||||||||||||||||||
Equity | KRW bil | 56,583 | 62,621 | 66,881 | 72,345 | 74,757 | ||||||||||||||||||||
growth rates | ||||||||||||||||||||||||||
Total Asset Growth | % | ... | 9.78 | 10.3 | 12.3 | 8.14 | -0.356 | |||||||||||||||||||
Shareholders' Equity Growth | % | ... | 18.1 | 10.7 | 6.80 | 8.17 | 3.34 | |||||||||||||||||||
Net Debt Growth | % | ... | -0.805 | 9.73 | 43.3 | 12.7 | -6.74 | |||||||||||||||||||
Total Debt Growth | % | ... | 6.08 | 13.1 | 19.7 | 13.1 | -1.97 | |||||||||||||||||||
ratios | ||||||||||||||||||||||||||
Total Debt | KRW bil | 47,987 | 54,267 | 64,933 | 73,444 | 72,001 | ||||||||||||||||||||
Net Debt | KRW bil | 25,803 | 28,313 | 40,578 | 45,734 | 42,651 | ||||||||||||||||||||
Working Capital | KRW bil | ... | 25,014 | 26,624 | 30,364 | 32,841 | 33,170 | |||||||||||||||||||
Capital Employed | KRW bil | ... | 99,580 | 108,824 | 128,202 | 139,227 | 137,394 | |||||||||||||||||||
Net Debt/Equity | % | 45.6 | 45.2 | 60.7 | 63.2 | 57.1 | ||||||||||||||||||||
Current Ratio | 1.84 | 1.85 | 1.64 | 1.66 | 1.71 | |||||||||||||||||||||
Quick Ratio | 1.47 | 1.48 | 1.28 | 1.31 | 1.36 |
cash flow | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
cash flow | ||||||||||||||||||||||||||
Net Profit | KRW bil | 8,542 | 7,347 | 6,417 | 5,406 | 4,033 | ||||||||||||||||||||
Depreciation | KRW bil | 1,769 | 1,844 | 1,973 | 2,165 | 2,255 | ||||||||||||||||||||
Non-Cash Items | KRW bil | -8,189 | -6,801 | -5,351 | -6,760 | -2,969 | ||||||||||||||||||||
Change in Working Capital | KRW bil | -1,695 | -975 | -2,612 | -1,009 | -671 | ||||||||||||||||||||
Total Cash From Operations | KRW bil | 1,208 | 2,121 | 1,248 | 997 | 3,922 | ||||||||||||||||||||
Capital Expenditures | KRW bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -3,829 | -4,671 | -9,282 | -4,234 | -4,398 | ||||||
Net Change in LT Investment | KRW bil | -2,855 | -32.1 | -30.4 | -11.1 | -20.6 | ||||||||||||||||||||
Net Cash From Acquisitions | KRW bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -130 | 347 | -244 | -421 | -81.9 | ||||||
Other Investing Activities | KRW bil | 193 | -1,839 | 1,496 | -1,646 | -244 | ||||||||||||||||||||
Total Cash From Investing | KRW bil | -6,621 | -6,195 | -8,060 | -6,312 | -4,744 | ||||||||||||||||||||
Dividends Paid | KRW bil | -633 | -587 | -1,353 | -1,085 | -1,139 | ||||||||||||||||||||
Issuance Of Shares | KRW bil | 0 | -145 | -315 | -262 | 75.4 | ||||||||||||||||||||
Issuance Of Debt | KRW bil | 6,098 | 5,292 | 8,877 | 7,125 | 3,216 | ||||||||||||||||||||
Other Financing Activities | KRW bil | 250 | 146 | 4.13 | -87.2 | 28.6 | ||||||||||||||||||||
Total Cash From Financing | KRW bil | 5,715 | 4,707 | 7,214 | 5,691 | 2,181 | ||||||||||||||||||||
Effect of FX Rates | KRW bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -190 | -409 | -167 | 182 | -428 | ||||||
Net Change In Cash | KRW bil | 113 | 224 | 235 | 559 | 931 | ||||||||||||||||||||
ratios | ||||||||||||||||||||||||||
Days Sales Outstanding | days | 103 | 107 | 112 | 114 | 111 | ||||||||||||||||||||
Days Sales Of Inventory | days | 38.0 | 38.6 | 45.6 | 50.6 | 47.6 | ||||||||||||||||||||
Days Payable Outstanding | days | ... | 36.2 | 36.7 | 35.1 | 33.6 | 30.0 | |||||||||||||||||||
Cash Conversion Cycle | days | ... | 105 | 109 | 123 | 131 | 129 | |||||||||||||||||||
Cash Earnings | KRW bil | 10,311 | 9,191 | 8,390 | 7,571 | 6,287 | ||||||||||||||||||||
Free Cash Flow | KRW bil | -5,412 | -4,074 | -6,812 | -5,315 | -822 | ||||||||||||||||||||
Capital Expenditures (As % of Sales) | % | 4.39 | 5.23 | 10.1 | 4.52 | 4.56 |
other ratios | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 104,731 | 109,748 | 112,072 | 118,320 | 120,000 | |||||||
Cost Per Employee | USD per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6,035 | 6,056 | 5,812 | 5,252 | 5,437 | ||||||
Cost Per Employee (Local Currency) | KRW per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6,610,980 | 6,482,790 | 6,577,790 | 6,252,530 | 6,195,110 | ||||||
Women (As % of Workforce) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6.77 | 7.02 | 6.80 | 7.50 | 7.40 | ... | ||
Operating Cost (As % of Sales) | % | 12.8 | 13.0 | 12.9 | 13.3 | 13.5 | ||||||||||||||||||||
Research & Development (As % of Sales) | % | ... | ... | 2.12 | 2.39 | 2.36 | 2.51 | 2.58 | ||||||||||||||||||
Staff Cost (As % of Sales) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 9.52 | 9.57 | 9.62 | 9.48 | 9.26 | |||||||||
Effective Tax Rate | % | 23.1 | 23.1 | 23.1 | 21.7 | -2.43 | ||||||||||||||||||||
Total Revenue Growth (5-year average) | % | ... | ... | ... | ... | ... | 1.83 | -0.487 | 6.54 | 3.78 | 2.67 | |||||||||||||||
Total Revenue Growth (10-year average) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6.48 | 5.33 | 4.57 | 3.94 | 3.31 |
valuation | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
Market Capitalisation | USD mil | 47,008 | 32,258 | 26,238 | 25,025 | 30,262 | ||||||||||||||||||||
Enterprise Value (EV) | USD mil | 47,008 | 32,258 | 26,239 | 25,025 | 30,262 | ||||||||||||||||||||
Number Of Shares | mil | 209 | 209 | 207 | 207 | 207 | ||||||||||||||||||||
Share Price | KRW | 200,714 | 145,937 | 132,254 | 133,298 | 146,171 | ||||||||||||||||||||
EV/EBITDA | 5.11 | 3.68 | 3.56 | 4.05 | 5.05 | |||||||||||||||||||||
Price/Earnings (P/E) | 6.38 | 5.40 | 5.54 | 6.63 | 9.75 | |||||||||||||||||||||
Price/Cash Earnings (P/CE) | 4.07 | 3.32 | 3.26 | 3.64 | 4.81 | |||||||||||||||||||||
P/FCF | -7.76 | -7.49 | -4.02 | -5.19 | -36.8 | |||||||||||||||||||||
Price/Book Value (P/BV) | 0.742 | 0.488 | 0.410 | 0.381 | 0.405 | |||||||||||||||||||||
Dividend Yield | % | 0.972 | 2.06 | 3.02 | 3.00 | 2.74 | ||||||||||||||||||||
Free Cash Flow Yield | % | < -0.001 | < -0.001 | < -0.001 | < -0.001 | < -0.001 | ||||||||||||||||||||
Earnings Per Share (EPS) | KRW | 31,441 | 27,037 | 23,861 | 20,118 | 14,993 | ||||||||||||||||||||
Cash Earnings Per Share | KRW | 49,271 | 43,928 | 40,507 | 36,587 | 30,366 | ||||||||||||||||||||
Free Cash Flow Per Share | KRW | -25,863 | -19,473 | -32,888 | -25,683 | -3,970 | ||||||||||||||||||||
Book Value Per Share | KRW | 270,382 | 299,303 | 322,903 | 349,600 | 361,052 | ||||||||||||||||||||
Dividend Per Share | KRW | 1,950 | 3,000 | 4,000 | 4,000 | 4,000 | ||||||||||||||||||||
EV/Sales | 0.590 | 0.387 | 0.323 | 0.318 | 0.358 | |||||||||||||||||||||
EV/EBIT | 6.19 | 4.57 | 4.67 | 5.74 | 7.54 | |||||||||||||||||||||
EV/Free Cash Flow | -9.51 | -8.47 | -4.36 | -5.61 | -42.0 | |||||||||||||||||||||
EV/Capital Employed | ... | 0.496 | 0.323 | 0.240 | 0.217 | 0.236 | ||||||||||||||||||||
Earnings Per Share Growth | % | ... | -0.235 | -14.0 | -11.7 | -15.7 | -25.5 | |||||||||||||||||||
Cash Earnings Per Share Growth | % | ... | 0.470 | -10.8 | -7.79 | -9.68 | -17.0 | |||||||||||||||||||
Book Value Per Share Growth | % | ... | 18.1 | 10.7 | 7.88 | 8.27 | 3.28 |
sales of vehicles | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
Sales From Automotive | KRW bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 72,684 | 74,490 | ||
Price Per Vehicle Sold | KRW | ... | ... | ... | ... | ... | ... | 18,893,700 | 18,460,500 | 18,988,000 | 14,782,200 | 16,436,500 | ||||||||||||||
EBIT Per Vehicle Sold | KRW | ... | ... | ... | ... | ... | ... | 1,799,500 | 1,561,530 | 1,312,800 | 1,056,230 | 1,009,410 | ||||||||||||||
Net Profit Per Vehicle Sold | KRW | ... | ... | ... | ... | ... | ... | 1,848,480 | 1,519,510 | 1,325,070 | 1,099,540 | 889,855 | ||||||||||||||
Price Per Vehicle Sold (USD) | USD | ... | ... | ... | ... | ... | ... | 17,247 | 17,247 | 16,778 | 12,417 | 14,424 | ||||||||||||||
EBIT Per Vehicle Sold (USD) | USD | ... | ... | ... | ... | ... | ... | 1,643 | 1,459 | 1,160 | 887 | 886 | ||||||||||||||
Net Profit Per Vehicle Sold (USD) | USD | ... | ... | ... | ... | ... | ... | 1,687 | 1,420 | 1,171 | 924 | 781 | ||||||||||||||
Market Value per Vehicle Sold (USD) | USD | ... | ... | ... | ... | ... | ... | 10,173 | 6,672 | 5,418 | 5,089 | 6,677 | ||||||||||||||
Production of Vehicles (At Home) | vehicles | ... | ... | ... | ... | ... | 1,850,730 | 1,876,430 | 1,858,400 | 1,679,900 | 1,651,720 | |||||||||||||||
Sales of Vehicles | vehicles | ... | ... | ... | ... | ... | ... | 4,621,000 | 4,835,000 | 4,843,000 | 4,917,000 | 4,532,000 | ||||||||||||||
Sales of Vehicles Abroad | vehicles | ... | ... | ... | ... | ... | ... | ... | 3,980,300 | 4,151,470 | 4,130,690 | 4,260,470 | 3,844,620 | |||||||||||||
Sales of Vehicles Abroad (As % of Total) | % | ... | ... | ... | ... | ... | ... | ... | 86.1 | 85.9 | 85.3 | 86.6 | 84.8 |
vehicles by brand | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
Sales of Palisade | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Sales of Santa Fe | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Sales of Tuscan | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Sales of Kona | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Sales of Creta | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Sales of Sonata | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Sales of Elantra | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Sales of i20 | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Sales of i10 | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... |
sales geography | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
Sales of Vehicles in North America | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 881,000 | ||
Sales of Vehicles in Europe | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 595,000 | ||
Sales of Vehicles in Latin America | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 304,000 | ||
Market Share in Local Market | % | ... | ... | ... | ... | ... | 46.4 | 46.8 | 44.9 | 41.2 | 44.2 | |||||||||||||||
Market Share in the USA | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4.40 | 4.00 | ||
Sales of Vehicles in France | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Sales of Vehicles in Russia | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 172,000 | ||
Sales of Vehicles in Turkey | vehicles | ... | ... | ... | ... | ... | ... | ... | 13,892 | 14,434 | 18,015 | ... | ... | ... | ... | |||||||||||
Sales of Vehicles in the USA | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | 720,783 | 717,977 | 761,710 | 775,005 | 685,555 | |||||||||||
Sales of Vehicles in Brazil | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 182,000 | ||
Sales of Vehicles in China | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 785,000 | |||||||||||||
Sales of Vehicles in India | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 527,000 |
Get all company financials in excel:
By Helgi Library - September 26, 2020
Hyundai Motor Company generated sales of KRW 25,319 bil in 1Q2020, up 5.55% compared to the previous year. Historically, between 1Q1995 and 1Q2020, the company’s sales reached a high of KRW 27,824 bil in 4Q2019 and a low of KRW 2,424 bil in 1Q1998. ...
By Helgi Library - October 12, 2020
Hyundai Motor Company's total assets reached KRW 198,851 bil at the end of 1Q2020, up 8.86% compared to the previous year. Current assets amounted to KRW 76,223 bil, or 38.3% of total assets while cash stood at KRW 25,490 bil at the end of ...
By Helgi Library - October 12, 2020
Hyundai Motor Company's total assets reached KRW 198,851 bil at the end of 1Q2020, up 8.86% compared to the previous year. Current assets amounted to KRW 76,223 bil, or 38.3% of total assets while cash stood at KRW 25,490 bil at the end of ...
By Helgi Library - September 26, 2020
Hyundai Motor Company's operating cash flow stood at KRW 822 bil in 1Q2020, down 12.1% when compared to the previous year. Historically, between 1Q1995 - 1Q2020, the firm’s operating cash flow reached a high of KRW 3,612 bil in 2Q2013 and a low of KRW ...
By Helgi Library - September 26, 2020
Hyundai Motor Company's operating cash flow stood at KRW 822 bil in 1Q2020, down 12.1% when compared to the previous year. Historically, between 1Q1995 - 1Q2020, the firm’s operating cash flow reached a high of KRW 3,612 bil in 2Q2013 and a low of KRW ...
By Helgi Library - September 26, 2020
Hyundai Motor Company employed 122,217 employees in 2019, up 0.59% compared to the previous year. Historically, between 2009 and 2019, the firm's workforce hit a high of 122,217 employees in 2019 and a low of 78,639 employees in 2009. Average personn...
By Helgi Library - September 26, 2020
Hyundai Motor Company employed 122,217 employees in 2019, up 0.59% compared to the previous year. Historically, between 2009 and 2019, the firm's workforce hit a high of 122,217 employees in 2019 and a low of 78,639 employees in 2009. Average personn...
By Helgi Library - September 26, 2020
Hyundai Motor Company made a net profit of KRW 2,980 bil with revenues of KRW 105,746 bil in 2019, up by 97.6% and up by 9.23%, respectively, compared to the previous year. This translates into a net margin of 2.82%. On the operating level, EBITDA reached...
By Helgi Library - September 26, 2020
Hyundai Motor Company made a net profit of KRW 2,980 bil with revenues of KRW 105,746 bil in 2019, up by 97.6% and up by 9.23%, respectively, compared to the previous year. This translates into a net margin of 2.82%. On the operating level, EBITDA reached...
By Helgi Library - September 26, 2020
Hyundai Motor Company stock traded at KRW 120,500 per share at the end 2019 translating into a market capitalization of USD 21,060 mil. Since the end of 2014, stock has depreciated by 17.4% representing an annual average growth of -3.76%. In absolute te...
The Hyundai Motor Group is a South Korean conglomerate company headquartered in Seoul, South Korea. It is the second largest automaker in Asia after Toyota and the world's fourth largest automaker after Toyota, GM, and Volkswagen as of the end of 2010. The group was formed through the purchase of 51% of South Korea's second-largest car company, Kia Motors, by the Hyundai Motor Company in 1998. It is the third-largest South Korean Chaebol or conglomerate after the Samsung Group and LG Group and was previously known as the Hyundai Motor Group. In the middle of 2011, Hyundai owned 49.2% of Kia Motors
Hyundai Motor Company has been growing its sales by 3.45% a year on average in the last 5 years. EBITDA has fallen on average by 7.62% a year during that time to total of KRW 6,320 bil in 2019, or 5.98% of sales. That’s compared to 6.98% average margin seen in last five years.
The company netted KRW 2,980 bil in 2019 implying ROE of 3.05% and ROCE of 2.01%. Again, the average figures were 4.49% and 3.09%, respectively when looking at the previous 5 years.
Hyundai Motor Company’s net debt amounted to KRW 56,766 bil at the end of 2019, or 74.3% of equity. When compared to EBITDA, net debt was 8.98x, up when compared to average of 7.21x seen in the last 5 years.
Hyundai Motor Company stock traded at KRW 120,500 per share at the end of 2019 resulting in a market capitalization of USD 21,060 mil. Over the previous five years, stock price fell by 17.4% or -3.76% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 3.79x and price to earnings (PE) of 10.7x as of 2019.