Hyundai Motor India Limited
HYUNDAI · General/Diversified · NSE
₹1,891
Current Market Price
Fair Value (DCF)
₹995
Discount to FV
-47.4%
Updated just now
YieldIQ Score
48/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
54%
ROE
27.1%
Debt/Equity
0.05
WACC
12.8%
Market Cap
₹1.54 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
45.2%
Return on capital employed
EV / EBITDA
16.0×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
60.7×
EBIT covers interest
Current Ratio
1.42×
Short-term liquidity
Asset Turnover
2.35×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,891
Bear case
Discount -203.4%
Base case
Discount -90.0%
Bull case
Discount -56.1%
Ratio Trends
HYUNDAI · last 5 annual periods
ROE
27.1%
ROCE
45.2%
Operating Margin
—
Debt / Equity
0.05×
PE
—
EV / EBITDA
—
Historical Financials
HYUNDAI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹46.5K Cr | ₹59.1K Cr | ₹68.6K Cr | ₹67.9K Cr | ₹69.4K Cr | +10.5% |
| EBITDA | ₹6074 Cr | ₹8678 Cr | ₹10.6K Cr | ₹9824 Cr | ₹9548 Cr | +12.0% |
| EBIT | ₹3904 Cr | ₹6488 Cr | ₹8398 Cr | ₹7719 Cr | — | +18.6% |
| PAT | ₹2902 Cr | ₹4709 Cr | ₹6060 Cr | ₹5640 Cr | ₹5432 Cr | +17.0% |
| EPS (diluted) | ₹35.71 | ₹57.96 | ₹74.58 | ₹69.41 | — | +18.1% |
| CFO | ₹5138 Cr | ₹6564 Cr | ₹9252 Cr | ₹4345 Cr | ₹7321 Cr | +9.3% |
| CapEx | ₹-1265 Cr | ₹-2261 Cr | ₹-3246 Cr | ₹-5307 Cr | ₹-4266 Cr | — |
| FCF | ₹3873 Cr | ₹4303 Cr | ₹6006 Cr | ₹-962 Cr | ₹3055 Cr | -5.8% |
| Total Assets | ₹28.4K Cr | ₹34.6K Cr | ₹26.3K Cr | ₹30.1K Cr | ₹34.4K Cr | +5.0% |
| Total Debt | ₹1178 Cr | ₹1189 Cr | ₹833 Cr | ₹850 Cr | ₹1098 Cr | -1.7% |
| Shareholders' Equity | ₹16.9K Cr | ₹20.1K Cr | ₹10.7K Cr | ₹16.3K Cr | ₹20.0K Cr | +4.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HYUNDAI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
TMCV TMCV | — | — | Pending | 18.7% | — |
 TVSMOTOR TVSMOTOR | — | — | Pending | 23.7% | — |
TMPV TMPV | — | — | Pending | 22.7% | — |
 EICHERMOT EICHERMOT | — | — | Pending | 22.0% | 32.8× |
 HEROMOTOCO HEROMOTOCO | — | — | Pending | 26.6% | 17.6× |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹21.00/sh
Last payout
2025-08-05
₹21.00
Peak payout
₹21.00
Trailing yield
1.11%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Hyundai Motor India Limited (HYUNDAI.NS) trades at 1891.00 vs a model fair value of 995.28, a gap of -47.4%. Piotroski F-score: 6/9. Moat...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HYUNDAI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HYUNDAI →
Compare
Head-to-head with peers
Compare HYUNDAI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HYUNDAINow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.