IKQ6iH

박인우, Analyst, 3774 3763, inwoo.park@miraeasset.com
현대차
005380 KS
Figure 8 완성차 Global Peer 비교
회사명 현대차 기아차 Toyota Honda Nissan GM Ford VW Renault Fiat
코드 005380 KS 000270 KS 7203 JP 7267 JP 7201 JP GM US F US VOW GR RNO FP F IM
주가
(Local) 229,000 55,900 6,070 3,567 992 37 18 182 70 8
($) 222.7 54.4 59.8 35.2 9.8 37.4 17.8 245.2 93.8 10.2
시가총액 (백만$) 49,056 22,037 204,487 63,684 44,200 59,995 70,307 117,000 27,734 12,809
매출액
(백만$)
영업이익
(백만$)
순이익
(백만$)
EPS
($)
EPS 증가율
(%)
영업이익률
(%)
순이익률
(%)
ROE
(%)
P/E
(x)
P/B
(x)
EV/EBITDA
(x)
배당수익률
(%)
2013 84,907 46,289 256,541 118,250 104,671 155,427 146,917 261,687 54,371 115,319
2014E 86,410 46,208 259,392 124,454 107,278 159,085 140,134 273,246 55,873 125,168
2015E 91,480 47,950 271,639 131,748 112,523 165,528 150,161 285,967 59,559 132,062
2013 8,087 3,090 22,887 7,492 4,976 5,672 5,439 16,361 (45) 4,508
2014E 7,788 2,680 25,090 8,011 5,756 4,908 4,624 17,012 1,951 4,559
2015E 8,495 2,973 27,437 8,938 6,667 9,045 8,412 19,637 2,697 5,466
2013 8,307 3,712 18,204 5,733 3,885 5,346 7,155 12,042 778 1,201
2014E 7,964 3,324 19,301 6,208 4,340 4,915 5,525 14,257 2,704 775
2015E 8,717 3,698 21,073 6,964 5,005 7,722 7,835 16,092 3,590 1,695
2013 37.1 9.2 5.7 3.2 0.9 2.7 1.8 24.7 2.9 1.0
2014E 35.6 8.2 6.1 3.5 1.0 2.8 1.4 29.1 9.7 0.6
2015E 39.0 9.1 6.7 3.9 1.2 4.6 2.0 32.9 13.1 1.4
2013 (0.3) (1.3) 56.2 29.0 (6.3) (12.6) 23.0 (58.5) (65.9) 2,034.9
2014E (4.2) (10.5) 6.2 9.4 12.5 3.9 (25.8) 17.7 239.3 (36.4)
2015E 9.6 11.3 10.0 12.2 15.6 64.9 45.3 13.1 35.7 130.4
2013 9.5 6.7 8.9 6.3 4.8 3.6 3.7 6.3 (0.1) 3.9
2014E 9.0 5.8 9.7 6.4 5.4 3.1 3.3 6.2 3.5 3.6
2015E 9.3 6.2 10.1 6.8 5.9 5.5 5.6 6.9 4.5 4.1
2013 9.8 8.0 7.1 4.8 3.7 3.4 4.9 4.6 1.4 1.0
2014E 9.2 7.2 7.4 5.0 4.0 3.1 3.9 5.2 4.8 0.6
2015E 9.5 7.7 7.8 5.3 4.4 4.7 5.2 5.6 6.0 1.3
2013 17.8 20.6 13.7 10.5 9.6 11.5 33.8 11.0 2.5 12.5
2014E 14.7 15.7 12.8 10.2 9.8 12.6 19.5 11.3 8.6 6.0
2015E 14.0 15.2 12.9 10.7 10.1 16.8 23.9 11.8 10.7 11.6
2013 6.2 6.0 10.1 11.4 9.9 12.9 9.5 10.6 27.2 8.0
2014E 6.3 6.6 9.8 10.1 9.4 13.2 13.6 8.5 9.4 15.7
2015E 5.6 5.9 8.9 9.0 8.1 8.1 9.2 7.4 7.1 7.7
2013 1.3 1.1 1.3 1.1 0.9 1.6 2.3 1.0 0.8 0.9
2014E 1.1 1.0 1.2 1.0 0.9 1.5 2.3 0.9 0.8 0.9
2015E 0.9 0.8 1.1 0.9 0.8 1.3 1.9 0.8 0.7 0.8
2013 6.0 4.5 8.8 7.4 6.3 3.5 4.3 6.8 12.3 2.7
2014E 6.3 4.5 9.8 8.6 7.3 4.4 6.4 3.2 4.3 3.0
2015E 5.3 3.6 8.9 7.9 6.5 2.8 4.5 3.0 3.6 2.7
2013 0.8 1.2 2.8 2.3 3.3 0.0 2.6 - 2.9 0.0
2014E 0.9 1.3 3.0 2.6 3.4 3.2 2.7 2.8 2.8 0.5
2015E 0.9 1.3 3.3 3.0 3.8 3.4 2.8 3.3 3.3 0.9
자료: Bloomberg, 미래에셋증권 리서치센터
Mirae Asset Securities
6 6