Hyundai Motor India Limited
HYUNDAI · General/Diversified · NSE
₹1,831
Current Market Price
Fair Value (DCF)
₹1,064
Margin of Safety
-41.9%
Updated 7h ago
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
58%
ROE
34.6%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹1.49 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
41.0%
Return on capital employed
EV / EBITDA
15.2×
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
2.26×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,830.8
Bear case
₹665.77
MoS -175.0%
Base case
₹1,063.88
MoS -72.1%
Bull case
₹1,297.17
MoS -41.1%
Ratio Trends
HYUNDAI · last 4 annual periods
ROE
34.6%
ROCE
57.3%
Operating Margin
—
Debt / Equity
0.05×
PE
—
EV / EBITDA
—
Historical Financials
HYUNDAI · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹46.5K Cr | ₹59.1K Cr | ₹68.6K Cr | ₹67.9K Cr | +13.5% |
| EBITDA | ₹6074 Cr | ₹8678 Cr | ₹10.6K Cr | ₹9824 Cr | +17.4% |
| EBIT | — | — | — | — | — |
| PAT | ₹2902 Cr | ₹4709 Cr | ₹6060 Cr | ₹5640 Cr | +24.8% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹5138 Cr | ₹6564 Cr | ₹9252 Cr | ₹4345 Cr | -5.4% |
| CapEx | ₹-1265 Cr | ₹-2261 Cr | ₹-3246 Cr | ₹-5307 Cr | — |
| FCF | ₹3873 Cr | ₹4303 Cr | ₹6006 Cr | ₹-962 Cr | — |
| Total Assets | ₹28.4K Cr | ₹34.6K Cr | ₹26.3K Cr | ₹30.1K Cr | +2.0% |
| Total Debt | ₹1178 Cr | ₹1189 Cr | ₹833 Cr | ₹850 Cr | -10.3% |
| Shareholders' Equity | ₹16.9K Cr | ₹20.1K Cr | ₹10.7K Cr | ₹16.3K Cr | -1.1% |
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 Tata Motors Limited | +127.5% | 60 | Undervalued | 18.7% | — |
| TVSMOTOR TVS Motor Company Limited | -52.2% | 46 | Overvalued | 23.7% | — |
| TMPV Tata Motors Passenger Vehicles Limited | +460.0% | 42 | Undervalued | 22.7% | — |
| EICHERMOT Eicher Motors Limited | -31.2% | 28 | Overvalued | 22.2% | 31.0× |
| HEROMOTOCO Hero MotoCorp Limited | +23.9% | 55 | Undervalued | 22.6% | 17.0× |
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
1.15%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Hyundai Motor India Limited (HYUNDAI.NS) trades at 1830.80 vs a model fair value of 1063.88, a gap of -41.9%. Piotroski F-score: 5/9. Moa...
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.