EN DE

HD Hyundai Electric Co (267260) Fair Value & Analysis

Industrials · KR · Market cap 28.4T KRW

HH HD Hyundai Electric Co 267260 · KO
Price761,000 KRW
Fair Value371,133 KRW
Upside-51.2%
Quality65/100
Watch HD Hyundai Electric Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 19.2% net margin
Low debt · generates free cash flow
1.07% dividend yield
Ranks above peers (8/10)
Wide moat 82/100
Evidence: High Range 274,603 KRW – 694,863 KRW Share as image

Fair value as of: Jul 15, 2026

From 24 valuation models · updated 23 days ago

Share price −15.4% over the past month.

A solid business, but screening 51% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (694,863 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (274,603 KRW to 694,863 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,418,645 KRW 15,148 KRW Fair Value 371,133 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range 15,148 KRW – 1,418,645 KRW · fair‑value band 274,603 KRW – 694,863 KRW · the 761,000 KRW price screens above the 371,133 KRW fair value. Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

HD Hyundai Electric Co (267260) currently trades at 761,000 KRW, while our model-based Fair Value estimate is 371,133 KRW, implying the stock looks roughly 51.2% overvalued today. We read business quality at 65/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, HD Hyundai Electric Co generated revenue of 4.1T KRW at a net margin of 19.2%. Revenue grew 2.2% year over year. It earns a return on equity of 43.8%. Net debt stands at 539B KRW. Fundamentals as of Jul 15, 2026

Our scenario range runs from 274,603 KRW (bear case) to 694,863 KRW (bull case); at 761,000 KRW, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 24% below its 52-week high and 94% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -51%, 267260 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 335,313 KRW 674,417 KRW 1,335,634 KRW 80
Residual Income 162,002 KRW 234,270 KRW 2,609,674 KRW 76
Rev-Margin DCF 264,138 KRW 478,170 KRW 791,128 KRW 74
All 24 models by family
DCF Models
FCF DCF 347,524 KRW 599,249 KRW 1,312,266 KRW 38
Owner Earnings 278,676 KRW 600,106 KRW 1,287,238 KRW 31
5Y Revenue Exit 264,138 KRW 466,986 KRW 816,147 KRW 39
5Y EBITDA Exit 318,737 KRW 587,428 KRW 1,021,812 KRW 41
5Y P/E Exit 329,876 KRW 641,467 KRW 1,034,938 KRW 38
10Y Revenue Exit 279,646 KRW 519,281 KRW 843,182 KRW 36
10Y EBITDA Exit 326,881 KRW 621,489 KRW 1,141,942 KRW 37
10Y P/E Exit 334,832 KRW 642,342 KRW 1,154,621 KRW 35
Earnings-Based
Graham-Dodd 138,409 KRW 919,072 KRW 1,287,050 KRW 54
Lynch FV 268,432 KRW 383,475 KRW 498,517 KRW 50
PEG = 1.0 268,432 KRW 383,475 KRW 498,517 KRW 46
EPV 273,994 KRW 317,914 KRW 356,954 KRW 59
Multiples
P/E Multiple 305,314 KRW 407,086 KRW 508,857 KRW 63
P/S Multiple 212,517 KRW 283,356 KRW 354,195 KRW 58
P/B Multiple 126,824 KRW 169,099 KRW 211,373 KRW 55
EV/EBIT 398,434 KRW 522,875 KRW 647,315 KRW 53
EV/EBITDA 314,704 KRW 411,234 KRW 507,763 KRW 54
EV/Revenue 223,463 KRW 308,470 KRW 393,477 KRW 43
Asset-Based
NCAV (Graham) 28,183 KRW 37,765 KRW 56,366 KRW 50
Growth DCF
Growth DCF 335,313 KRW 674,417 KRW 1,335,634 KRW 80
Rev-Margin DCF 264,138 KRW 478,170 KRW 791,128 KRW 74
Economic Profit
Residual Income 162,002 KRW 234,270 KRW 2,609,674 KRW 76
ROIC Compounder 301,717 KRW 386,287 KRW 490,289 KRW 72
Growth Earnings
Growth-Adj P/E 366,310 KRW 523,300 KRW 680,290 KRW 68

Widest divergence: DCF Models (599,249 KRW) versus Asset-Based (37,765 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.1T KRW
Revenue growth (YoY) +2.2%
Net margin 19.2%
Return on equity 43.8%
Free cash flow 718B KRW FY2025
Operating margin 24.9%
More key figures
Dividend yield 0.9%
EPS growth (YoY) +35.0%
Net debt 539B KRW FY2023

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 72 · Market factors (momentum, volatility) 45

Profitability 76
Margins and returns on capital today
Quality Growth 76
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 26
Disciplined investing over empire-building
Low Volatility 30
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 67
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

HD Hyundai Electric Co., Ltd. manufactures and sells electrical equipment in South Korea, North America, rest of Asia, the Middle East, Europe, and internationally. The company offers power and distribution transformers, gas insulated and MV/LV switchgears, high-voltage and low-voltage motors, generator, and MV/LV circuit breakers.

Full company description

HD Hyundai Electric Co., Ltd. manufactures and sells electrical equipment in South Korea, North America, rest of Asia, the Middle East, Europe, and internationally. The company offers power and distribution transformers, gas insulated and MV/LV switchgears, high-voltage and low-voltage motors, generator, and MV/LV circuit breakers. It also provides marine solutions, such as marine switchgears, distribution transformers, and rotating machines; battery energy storage system; greentric products comprising SF6-Free GIS, natural ester/synthetic oil-immersed power transformer, engine mounted generators, permanent magnet shaft generators, IE4LV motors, and dry air eco switchgears under the GREENTRIC brand. In addition, the company operates industrial IoT-based application platform; and provides energy solution, and assets management solution. The company was formerly known as Hyundai Electric & Energy Systems Co., Ltd. and changed its name to HD Hyundai Electric Co., Ltd. in March 2023. HD Hyundai Electric Co., Ltd. was founded in 1977 and is headquartered in Seongnam-si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

HD Hyundai Electric Co reported revenue of 4.1T KRW in FY2025 versus 1.8T KRW in FY2021, a compound +22.6%/yr. Reported net income was 733B KRW in FY2025.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.1T KRW
Latest YoY
+22.8%
Avg. growth/yr (3Y)
+24.7%
Avg. growth/yr (5Y)
+17.6%
Avg. growth/yr (8Y)
+13.8%
Revenue +22.6%/yr
FY21 1.8T KRW
FY22 2.1T KRW
FY23 2.7T KRW
FY24 3.3T KRW
FY25 4.1T KRW
Net income
FY21 −33.7B KRW
FY22 162B KRW
FY23 259B KRW
FY24 502B KRW
FY25 733B KRW

267260 screens 51% overvalued. Compare with Contemporary Amperex Technology Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "HD Hyundai Electric Co Fair Value". https://www.fairvalue-calculator.com/stock/267260

Peer Group

Electrical Equipment & Parts · 519 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 65 · Top 25%
Fair Value upside −51% · Below median
Return on equity (TTM) 44% · Top 25%
Return on assets 13% · Top 25%
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 25% · Top 25%
Revenue growth 2% · Below median
Dividend yield (TTM) 1.1% · Above median
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 11 · sector 57
PAST 100 · sector 27
HEALTH 99 · sector 97
DIVIDEND 21 · sector 18

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 12.39 SGD 1.48 SGD -88%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%
Hyosung Heavy Industries Corporation 298040 2,789,000 KRW 1,065,378 KRW -62%

Compare HD Hyundai Electric Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is HD Hyundai Electric Co (267260) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of 371,133 KRW versus a price of 761,000 KRW, about −51% (overvalued).
What is the fair value of 267260?
Our model-based fair value for HD Hyundai Electric Co is 371,133 KRW (as of Jul 15, 2026), built from audited fundamentals. The current price is 761,000 KRW.
What is the quality score of 267260?
HD Hyundai Electric Co has a Quality Score of 65/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of HD Hyundai Electric Co (267260)?
HD Hyundai Electric Co reported trailing-twelve-month revenue of about 4.1T KRW (latest available figure, as of Jul 15, 2026).
What is the net profit margin of 267260?
The net profit margin of HD Hyundai Electric Co is about 19.2%, meaning it keeps roughly 19.2% of revenue as net income. Based on the latest reported figures.
Does HD Hyundai Electric Co pay a dividend?
HD Hyundai Electric Co currently shows a dividend yield of about 0.88% relative to its recent price (as of Jul 15, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track HD Hyundai Electric Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.