Subscribe

HD Hyundai Marine Solution Co (443060.KS)

KRW189,300.00 -8,300.00 (-4.20%)
KR KSC Industrials Aerospace & Defense
Address Centum Science Park 48058
Busan, KR
CEO Ki-Dong Lee
IPO 2024-05-08
ISIN KR7443060009

Explore sections of this company profile

Also trades on Korea Exchange · 443060.KS (KRW) Korea Exchange · NA.KS (KRW)
Description

HD Hyundai Marine Solution Co., Ltd. delivers comprehensive, engineering-driven services specifically tailored for Hyundai brand vessels. The company is a key provider of both authentic and bespoke spare parts, complemented by extensive technical assistance, including maintenance, repair, and specialized workshop services. Beyond its maritime focus, the company also caters to stationary engine power plants, offering genuine components, technical assistance, and full operation and maintenance programs. Specializing in ship upgrades, it designs, installs, and commissions retrofit solutions like scrubbers and ballast water treatment systems (BWTS). It further provides advanced digital control and marine automation solutions, along with bunkering and warranty services. Performance optimization services encompass enhancements like ship bow and propeller modifications, slow steaming strategies, and overall vessel optimization. Additionally, it delivers educational programs covering engine performance, operation, maintenance, components, electrical systems, and control mechanisms. Established in 1972, the company maintains its headquarters in Busan, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW189,300.00 -8,300.00 (-4.20%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
315.8K
Beta
0.67
Float Shares
11.38M
Free Float %
25.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.88% -7.82% -15.63% +21.54% +20.37% +15.76% +24.58% +36.67% +36.67% +36.67% +36.67%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
189,300.00
DCF (Unlevered) 171,107.40 -9.6%
DCF (Levered) 295,479.10 +56.1%
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 5 0
Buy 5 +1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
14.41
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Aerospace & Defense: +16.7%
    +13.6% Q1'26: +18.3% (vs Q1'25)
  • EPS growth Aerospace & Defense: +33.8%
    +14.0% Q1'26: +55.0% (vs Q1'25)
  • FCF margin Aerospace & Defense: +35.8%
    +14.3% Q1'26: +7.2% (vs Q1'25)
  • EBIT margin Aerospace & Defense: +10.0%
    +17.7% Q1'26: +16.3% (vs Q1'25)
  • ROIC Aerospace & Defense: +7.2%
    +92.2% Q1'26: +115.4% (vs Q1'25)
  • Share dilution Aerospace & Defense: +0.0%
    +0.8% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Aerospace & Defense: 0.01×
    0.05× Q1'26: 0.07× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.95) × ERP
WACC = 100% × Ke + 0% × Kd (5.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 171,107.40 Current price: 189,300.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2024
actual
Dec 2025
actual
Dec 2026
10 Rev. Ana.
9 EPS Ana.
Dec 2027
10 Rev. Ana.
9 EPS Ana.
Dec 2028
4 Rev. Ana.
4 EPS Ana.
Dec 2029
5 Rev. Ana.
3 EPS Ana.
Revenue
1.75T
est: 1.75T (-0.2%)
1.98T
est: 1.99T (-0.3%)
2.41T
2.18T – 2.73T
+21.2% YoY
2.67T
2.50T – 2.85T
+10.9% YoY
3.05T
2.81T – 3.35T
+13.9% YoY
3.52T
3.24T – 3.87T
+15.6% YoY
EBITDA
313.29B
est: 481.69B (-35.0%)
362.83B
est: 547.86B (-33.8%)
663.90B
600.98B – 753.58B
+21.2% YoY
736.46B
689.39B – 786.06B
+10.9% YoY
839.04B
773.27B – 922.21B
+13.9% YoY
969.64B
893.63B – 1.07T
+15.6% YoY
EBIT
301.47B
est: 467.70B (-35.5%)
350.10B
est: 531.94B (-34.2%)
644.61B
583.53B – 731.69B
+21.2% YoY
715.07B
669.37B – 763.23B
+10.9% YoY
814.67B
750.81B – 895.42B
+13.9% YoY
941.47B
867.68B – 1.03T
+15.6% YoY
Net Income
227.94B
est: 229.43B (-0.7%)
269.60B
est: 275.17B (-2.0%)
358.58B
325.99B – 376.27B
+30.3% YoY
427.64B
386.57B – 466.12B
+19.3% YoY
502.07B
450.92B – 566.77B
+17.4% YoY
528.71B
474.84B – 596.84B
+5.3% YoY
SGA
25.56B
est: 26.20B (-2.4%)
est: 29.79B (-100.0%)
36.10B
32.68B – 40.98B
+21.2% YoY
40.05B
37.49B – 42.75B
+10.9% YoY
45.63B
42.05B – 50.15B
+13.9% YoY
52.73B
48.60B – 57.96B
+15.6% YoY
EPS
5,304.00
est: 5,117.98 (+3.6%)
6,013.94
est: 6,138.24 (-2.0%)
7,998.75
7,271.77 – 8,393.51
+30.3% YoY
9,539.43
8,623.29 – 10,397.82
+19.3% YoY
11,199.78
10,058.56 – 12,643.01
+17.4% YoY
11,794.00
10,592.24 – 13,313.81
+5.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-28 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-27 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-26 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-22 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-21 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-20 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-19 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-18 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-15 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-14 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-13 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-12 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-11 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-08 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-07 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-06 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-04 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-29 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-24 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-23 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-22 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-21 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-20 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-17 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-16 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-15 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-14 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-13 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-10 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
257.45B
OE per share TTM
5,742.57
Owner's Yield
2.56%
Maintenance CapEx ratio
2.32%
Maint CapEx / Avg PPE
2.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
647.13M
Shares Outstanding
44.83M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ki-Dong Lee Chief Executive Officer & Representative Director 1B male
Sungjoon Kim Chief Executive Officer & Representative Director 1B male
ByeongRak Yoon MD & Manager of AM Solutions Headquarters 798M male
Jeong-Hyuk Kim CFO & Head of Management Support Department 592M male
SeongHeon Jo MD & Head of Eco-Friendly Solutions Division 576M male
Yeong-Chan Choi Head of the Finance Team
Gi-Seon Jeong Vice President male
Hoo-Sik Park Managing Director of Digital Solutions
Woo-sik Jeong AM Solution Executive Director
Bong-Jun Choi Managing Director of Oceanwise
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits