Frontierby eninvs

Language: EN · RU

← Region

HD Hyundai Heavy Industries (329180) KRW

At a glance: strengths & risks
✓Revenue growing (+21%)✓Profit growing (+128%)✓Margins improving (9%→13%)✓Net cash balance sheet✓Cheaper than own history (EV/EBITDA 12.5 vs avg 25.7)

Sector: Shipbuilding

KR_329180

Price chart

434 500 KRWDay -4.08%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
434 500 KRW · -4.08%
Market cap
45593.3 bn KRW

Growth

Δ revenue y/y
52.7%
Δ EBITDA y/y
194.4%

Multiples

P/E (LTM)
18.1x
3y avg: 42.8x
P/B (FY)
4.9x
P/E (ann.)
13.9x
EV/EBITDA (LTM)
12.5x
3y avg: 25.7x
EV/EBITDA (ann.)
9.5x

Cash return

Dividend yield
2.4%
FCF yield (LTM)
5.7%

Value creation

fundamental value/yr, % of market cap
Value created / year
+54.0%
↓ details

Liquidity

Daily turnover (listing)
54.6 bln KRW

Shares: connector/market_inputs

Amounts: USD (converted) · As reported
Converted modes use NBK / ECB-linked rates: balance sheet date for BS items, period average for P&L and cash flow (see filing row evidence). As reported keeps each row in its filing currency.

Financial results

Monetary columns are in T KRW, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueT KRWOperating profitT KRWD&AT KRWEBITDAT KRWNet profitT KRWOperating CFT KRWCapex + M&AT KRWAssetsT KRWEquityT KRWROE (annualized)Net debtT KRWSource
2026-06-30Q2 2026 (3M)OK6.3
y/y 52.7%
1.0
y/y 236.8%
0.1
y/y 29.5%
1.1
y/y 194.4%
0.8
y/y 289.8%
1.00.029.4
y/y 48.8%
10.5
y/y 70.5%
32.5%≈ -2.4Link
2026-03-31Q1 2026 (3M)OK5.9
y/y 54.8%
0.9
y/y 108.7%
0.1
y/y 27.9%
1.0
y/y 96.3%
0.8
y/y 172.2%
0.9-0.127.6
y/y 31.9%
9.7
y/y 67.3%
32.5%-2.4—
2025-12-31Q4 2025 (3M)OK5.2
y/y 29.6%
0.6
y/y 104.3%
0.1
y/y 13.8%
0.7
y/y 84.1%
0.5
y/y 33.5%
-0.3-0.126.2
y/y 34.9%
9.3
y/y 63.8%
17.9%-1.2—
2025-09-30Q3 2025 (3M)OK4.4
y/y 22.4%
0.6
y/y 179.8%
0.1
y/y 6.6%
0.6
y/y 131.0%
0.4
y/y 496.7%
1.6-0.120.8
y/y 23.4%
6.5
y/y 18.4%
9.1%-1.6—
2025-06-30Q2 2025 (3M)PARTIAL4.1
y/y 6.8%
0.3
y/y 58.5%
0.1
y/y 5.6%
0.4
y/y 43.8%
0.2
y/y 36.9%
0.5-0.119.7
y/y 11.5%
6.2
y/y 14.9%
14.1%-1.5—
2025-03-31Q1 2025 (3M)OK3.8
y/y 27.9%
0.4
y/y 1804.5%
0.1
y/y 9.8%
0.5
y/y 442.4%
0.3
y/y 893.0%
1.7-0.220.9
y/y 20.0%
5.8
y/y 11.0%
19.8%-1.6—
2024-12-31Q4 2024 (3M)OK4.0
y/y 17.4%
0.3
y/y 104.2%
0.1
y/y 10.6%
0.4
y/y 71.8%
0.4
y/y 1082.5%
1.5-0.119.4
y/y 13.2%
5.7
y/y 9.5%
11.1%-0.1—
2024-09-30Q3 2024 (3M)OK3.6
y/y 26.5%
0.2
y/y 1436.8%
0.1
y/y 9.8%
0.3
y/y 229.6%
0.1
y/y —
0.0-0.116.9
y/y -6.1%
5.5
y/y 3.5%
1.8%0.6Link
2024-06-30Q2 2024 (3M)OK3.9
y/y —
0.2
y/y —
0.1
y/y —
0.3
y/y —
0.2
y/y —
1.1-0.117.7
y/y —
5.4
y/y —
11.6%0.6Link
2024-03-31Q1 2024 (3M)OK3.0
y/y —
0.0
y/y —
0.1
y/y —
0.1
y/y —
0.0
y/y —
0.3-0.117.4
y/y —
5.2
y/y —
2.2%1.1Link
2023-12-31Q4 2023 (3M)OK3.4
y/y —
0.1
y/y —
0.1
y/y —
0.2
y/y —
0.0
y/y —
0.2-0.117.1
y/y —
5.2
y/y —
0.5%2.2—
2023-09-30Q3 2023 (3M)OK2.9
y/y —
0.0
y/y —
0.1
y/y —
0.1
y/y —
0.0
y/y —
0.3-0.118.0
y/y —
5.3
y/y —
—1.5Link

Revenue & EBITDA

RevenueEBITDA

Quarterly values (KRW mln)

02 000 0004 000 0006 000 0002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q12026 q2

Year-over-year change

0%200%400%2024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q12026 q2

Cash flow

FCF (KRW mln)

-500 0000500 0001 000 0001 500 0002 000 0002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q12026 q2

Net debt / cash (KRW mln)

-3 000 000-2 000 000-1 000 00001 000 0002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q12026 q2

Profit and cash

Profit is cash-backed
In a typical year of 2021–2025 operating cash flow came to 4.64x of reported net profit; after capex, 2.10x. Loss years (2021, 2022) are left out of the ratio.
year2022202320242025
cash flow / profit—6.84x4.64x2.48x
accruals, % of assets-2.6%-0.8%-11.7%-8.0%
Last twelve months (to 2026-06-30): 1.25x of profit came back as operating cash flow.
net debt / EBITDA -0.6x · capex 1.6x of depreciation
Read from the reported annual statements: cash flow / profit is the median of the yearly operating cash flow over net profit for the years shown; accruals are (profit − operating cash flow) / assets, the classic gap between what was booked and what was collected. A gap can be growth in working capital, capitalised costs, revaluations or profit from associates — the panel points at it, the statements explain it. Not investment advice.

Fundamental value creation

Value the company creates per year, as a % of market cap

Value created per year: +53.2%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-06-30 vs 2025-06-30)
= (1 142 447 − 387 997) × 3.03
2 282 494
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (45 593 292 + -2 371 516) ÷ 3 456 331
12.5x
3. Target multiple
(Current EV/EBITDA + 8) ÷ 2
= (12.5 + 8) ÷ 2
10.3x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= 839 209 + 0 + 0 − 0
839 209
5. Value created per year
(EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap
= (2 282 494 × 10.3 + 839 209) ÷ 45 593 292
+53.2%

Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.

Caveats:

  • dividends/buybacks not in data - balance cash flow uses net-debt change only

Revenue growth & acceleration

Growth steady →
Last-year revenue growth +21% vs +21% the year before — a +0.3 pp move. 3-year CAGR +25%.
revenue growth by year: 2023 +32% · 2024 +21% · 2025 +21%
The growth-acceleration signal behind the GARP+acceleration strategy — it favours companies whose revenue growth is speeding up and flags those slowing down (the second derivative of growth).

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-08-126 090 KRWEx-dividend: 6 090 KRW per sharePaidYahoo Finance (ex-div)
2026-02-263 990 KRWEx-dividend: 3 990 KRW per sharePaidYahoo Finance (ex-div)
2025-06-271 671 KRWEx-dividend: 1 671 KRW per sharePaidYahoo Finance (ex-div)
2025-02-272 090 KRWEx-dividend: 2 090 KRW per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)

Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of HD Hyundai Heavy Industries (329180) — from primary filings.

Frequently asked questions

What is HD Hyundai Heavy Industries (329180)'s P/E ratio?
HD Hyundai Heavy Industries (329180) trades at a P/E of 18.1x (price to trailing 12-month earnings).
What is HD Hyundai Heavy Industries (329180)'s EV/EBITDA?
HD Hyundai Heavy Industries (329180) trades at 12.5x EV/EBITDA.
What is HD Hyundai Heavy Industries (329180)'s P/B ratio?
HD Hyundai Heavy Industries (329180) trades at a P/B of 4.9x.
What is HD Hyundai Heavy Industries (329180)'s dividend yield?
HD Hyundai Heavy Industries (329180)'s trailing 12-month dividend yield is 2.4%.
What is HD Hyundai Heavy Industries (329180)'s return on equity (ROE)?
HD Hyundai Heavy Industries (329180)'s ROE is 32.5%.
What is HD Hyundai Heavy Industries (329180)'s market capitalization?
HD Hyundai Heavy Industries (329180)'s market cap is 45593.3 bn KRW.

See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map