investorscraft@gmail.com

Intrinsic ValueHyundai Motor Company (HYUD.L)

Previous Close£35.70
Intrinsic Value
Upside potential
Previous Close
£35.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hyundai Motor Company is a global leader in the automotive industry, operating across vehicle manufacturing, finance, and ancillary services. The company’s diversified portfolio includes passenger cars, SUVs, commercial vehicles, and eco-friendly models under brands like Azera, Santa Fe, and IONIQ. Hyundai’s revenue model is driven by vehicle sales, financing services, and mobility solutions, positioning it as a vertically integrated player in the consumer cyclical sector. The firm competes in both mass-market and premium segments, leveraging its R&D capabilities to advance electric and hybrid technologies. Its market position is strengthened by a broad geographic footprint, with significant operations in North America, Europe, and Asia. Hyundai’s strategic focus on sustainability and innovation, including hydrogen fuel cell vehicles like the NEXO, underscores its commitment to long-term growth in an evolving automotive landscape. The company’s ancillary activities, such as financing and real estate, provide additional revenue streams while mitigating cyclical risks inherent in auto manufacturing.

Revenue Profitability And Efficiency

Hyundai reported revenue of USD 162.66 trillion (KRW) for FY 2023, with net income of USD 11.96 trillion (KRW), reflecting a robust operational scale. Diluted EPS stood at 29,480 KRW, indicating solid earnings distribution. However, operating cash flow was negative at USD -2.52 trillion (KRW), likely due to elevated capital expenditures of USD -8.85 trillion (KRW) for capacity expansion and R&D. The company’s profitability metrics suggest efficient cost management despite industry-wide supply chain challenges.

Earnings Power And Capital Efficiency

Hyundai’s earnings power is underscored by its diversified product mix and strong brand equity, particularly in emerging markets. The firm’s capital efficiency is tempered by high capex, which aligns with its aggressive electrification strategy. Net income margins remain healthy, though reinvestment needs may pressure short-term returns. The finance segment contributes to earnings stability, offsetting cyclicality in vehicle sales.

Balance Sheet And Financial Health

Hyundai’s balance sheet shows USD 19.17 trillion (KRW) in cash and equivalents against total debt of USD 125.81 trillion (KRW), indicating leveraged but manageable liquidity. The debt load supports global expansion and R&D, but interest coverage ratios warrant monitoring. Asset-heavy operations are typical for automakers, with leverage ratios in line with industry peers.

Growth Trends And Dividend Policy

Hyundai’s growth is driven by electrification and premiumization, with hybrid and EV models gaining traction. The company paid a dividend of 2.85 KRW per share, reflecting a balanced approach to shareholder returns and reinvestment. Long-term trends favor Hyundai’s eco-vehicle lineup, though near-term growth may hinge on macroeconomic recovery in key markets.

Valuation And Market Expectations

With a market cap of USD 24.21 billion, Hyundai trades at a discount to some global peers, reflecting its emerging-market exposure and capital intensity. Beta of 1.019 suggests moderate volatility relative to the broader market. Investors likely price in execution risks around EV adoption and geopolitical factors affecting supply chains.

Strategic Advantages And Outlook

Hyundai’s strategic advantages include technological leadership in hydrogen fuel cells, a diversified global footprint, and strong brand recognition. The outlook is cautiously optimistic, with electrification and mobility services poised to drive future growth. Challenges include competitive pressures and regulatory shifts, but Hyundai’s R&D focus and vertical integration provide resilience.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount