HDC HYUNDAI DEVELOPMENT COMPANY Analytics

Year:

Industry level:

Currency:

Highlights

Showing data for FY2022

Operational Environmental Cost

$5.13m

Operational Environmental Cost Intensity

0.20%

Total Environmental Cost

N/A

Total Environmental Cost Intensity

N/A

ΔOperational Environmental Cost (2020-2022)

$-1.32m

Decoupling Rate (2020-2022)

-1.52%

Adjusted EBITDA

$177m

Adjusted EBITDA Margin

6.78%

Environmental cost statement

Showing data for FY2022

USD MM	2020	2021	2022	2023
OPERATIONAL SOCIAL COST OF CARBON

		42.65%	-49.58%	95.47%
	0.03%	0.05%	0.03%	0.04%

		-7.03%	-13.02%	48.39%
	0.16%	0.18%	0.17%	0.20%
	$6m	$6m	$5m	$8m
		0.19%	-20.59%	54.57%
	0.19%	0.23%	0.20%	0.24%
INDIRECT SOCIAL COST OF CARBON

		N/A	N/A	N/A
	N/A	N/A	N/A	N/A

		N/A	N/A	N/A
	N/A	N/A	N/A	N/A
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. Scope 2: Social Cost of Carbon is calculated using market-based emissions data.

Environmental cost bridge

Showing data for FY2022

Integrated financial analysis

Highlights

Showing data for FY2022

Adjusted EBITDA Margin

6.78%

Adjusted EBIT Margin

5.38%

EV / Adjusted EBITDA

Company Value: Placeholder

Industry Average: Placeholder

Coming soon

EV / Adjusted EBIT

Company Value: Placeholder

Industry Average: Placeholder

Coming soon

Integrated income statement

Showing data for FY2022

USD MM	2020	2021	2022	2023
INCOME STATEMENT
	$3,379m	$2,830m	$2,608m	$3,254m
		-16.25%	-7.82%	24.75%
	$2,994m	$2,520m	$2,426m	$2,988m
	88.60%	89.06%	93.02%	91.83%
	$385m	$310m	$182m	$266m
	11.40%	10.94%	6.98%	8.17%
	$352m	$277m	$145m	$219m
	10.40%	9.80%	5.58%	6.74%
ENVIRONMENTAL COST DATA
	$6m	$6m	$5m	$8m
	0.19%	0.23%	0.20%	0.24%
FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST
	$379m	$303m	$177m	$258m
	11.21%	10.72%	6.78%	7.92%
	$345m	$271m	$140m	$211m
	10.21%	9.57%	5.38%	6.50%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

Environmental EBITDA bridge

Showing data for FY2022

Industry benchmark

CONSTRUCTION OF RESIDENTIAL AND NON-RESIDENTIAL BUILDINGS

Scope 1 (% of Sales)

0.03%

Scope 2 (% of Sales)

0.17%

Operational Environmental Cost Intensity

0.20%

Scope 3 (% of Sales)

N/A

Total Environmental Cost Intensity

N/A

Selected peer group

Showing data for FY2022

NAME	COUNTRY	OPERATIONAL ENV. COST	OPERATIONAL ENV. COST INTENSITY
HDC HYUNDAI DEVELOPMENT COMPANY	KR	$5m	0.20%

Industry distribution

Showing data for FY2022

Number of companiesCompanies0

Median0.00%

Average0.00%

Standard deviation0.00%

Note: Outliers are calculated using the 1.5 * IQR method, where values outside Q1 - 1.5 * IQR and Q3 + 1.5 * IQR are considered outliers.

Estimated Social Cost of Carbon Scope 3 breakdown

Percentage breakdown of Social Cost of Carbon Scope 3 into various categories

Showing data for FY2022

SCOPE 3 CATEGORY	Company (USD)	Company %	Industry Avg (USD)	Industry Avg %
Purchased goods (1 & 2)	$142m	52.35%	N/A	N/A
Energy-related activities (3)	$6m	2.38%	N/A	N/A
Upstream transportation (4)	$13m	4.91%	N/A	N/A
Waste (5)	$2m	0.64%	N/A	N/A
Business travel (6)	$0m	0.15%	N/A	N/A
Commuting (7)	N/A	N/A	N/A	N/A
Upstream leased assets (8)	N/A	N/A	N/A	N/A
Downstream transportation (9)	$0m	0.07%	N/A	N/A
Processing of products (10)	N/A	N/A	N/A	N/A
Use of products (11)	$103m	38.07%	N/A	N/A
Final treatment of products (12)	$4m	1.44%	N/A	N/A
Downstream leased assets (13)	N/A	N/A	N/A	N/A
Franchises (14)	N/A	N/A	N/A	N/A
Investments (15)	N/A	N/A	N/A	N/A
Total	$272m	100.00%	$0m	100.00%

Scope 3 breakdown visualization

Showing data for FY2022

Legal Contact

Highlights

Showing data for FY2022

Operational Environmental Cost

$5.13m

Operational Environmental Cost Intensity

0.20%

Total Environmental Cost

N/A

Total Environmental Cost Intensity

N/A

ΔOperational Environmental Cost (2020-2022)

$-1.32m

Decoupling Rate (2020-2022)

-1.52%

Adjusted EBITDA

$177m

Adjusted EBITDA Margin

6.78%

Environmental cost statement

Showing data for FY2022

USD MM	2020	2021	2022	2023
OPERATIONAL SOCIAL COST OF CARBON

		42.65%	-49.58%	95.47%
	0.03%	0.05%	0.03%	0.04%

		-7.03%	-13.02%	48.39%
	0.16%	0.18%	0.17%	0.20%
	$6m	$6m	$5m	$8m
		0.19%	-20.59%	54.57%
	0.19%	0.23%	0.20%	0.24%
INDIRECT SOCIAL COST OF CARBON

		N/A	N/A	N/A
	N/A	N/A	N/A	N/A

		N/A	N/A	N/A
	N/A	N/A	N/A	N/A
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. Scope 2: Social Cost of Carbon is calculated using market-based emissions data.

Environmental cost bridge

Showing data for FY2022

USD MM	2020	2021	2022	2023
	$3,379m	$2,830m	$2,608m	$3,254m
		-16.25%	-7.82%	24.75%
	$2,994m	$2,520m	$2,426m	$2,988m
	88.60%	89.06%	93.02%	91.83%
	$385m	$310m	$182m	$266m
	11.40%	10.94%	6.98%	8.17%
	$352m	$277m	$145m	$219m
	10.40%	9.80%	5.58%	6.74%
ENVIRONMENTAL COST DATA
	$6m	$6m	$5m	$8m
	0.19%	0.23%	0.20%	0.24%
FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST
	$379m	$303m	$177m	$258m
	11.21%	10.72%	6.78%	7.92%
	$345m	$271m	$140m	$211m
	10.21%	9.57%	5.38%	6.50%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

USD MM

2020

2021

2022

2023

INCOME STATEMENT

$3,379m

$2,830m

$2,608m

$3,254m

-16.25%

-7.82%

24.75%

$2,994m

$2,520m

$2,426m

$2,988m

88.60%

89.06%

93.02%

91.83%

$385m

$310m

$182m

$266m

11.40%

10.94%

6.98%

8.17%

$352m

$277m

$145m

$219m

10.40%

9.80%

5.58%

6.74%

ENVIRONMENTAL COST DATA

$6m

$5m

$8m

0.19%

0.23%

0.20%

0.24%

FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST

$379m

$303m

$177m

$258m

11.21%

10.72%

6.78%

7.92%

$345m

$271m

$140m

$211m

10.21%

9.57%

5.38%

6.50%

All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

NAME

COUNTRY

OPERATIONAL ENV. COST

OPERATIONAL ENV. COST INTENSITY

HDC HYUNDAI DEVELOPMENT COMPANY

$5m

0.20%

Estimated Social Cost of Carbon Scope 3 breakdown

Percentage breakdown of Social Cost of Carbon Scope 3 into various categories

Showing data for FY2022

SCOPE 3 CATEGORY	Company (USD)	Company %	Industry Avg (USD)	Industry Avg %
Purchased goods (1 & 2)	$142m	52.35%	N/A	N/A
Energy-related activities (3)	$6m	2.38%	N/A	N/A
Upstream transportation (4)	$13m	4.91%	N/A	N/A
Waste (5)	$2m	0.64%	N/A	N/A
Business travel (6)	$0m	0.15%	N/A	N/A
Commuting (7)	N/A	N/A	N/A	N/A
Upstream leased assets (8)	N/A	N/A	N/A	N/A
Downstream transportation (9)	$0m	0.07%	N/A	N/A
Processing of products (10)	N/A	N/A	N/A	N/A
Use of products (11)	$103m	38.07%	N/A	N/A
Final treatment of products (12)	$4m	1.44%	N/A	N/A
Downstream leased assets (13)	N/A	N/A	N/A	N/A
Franchises (14)	N/A	N/A	N/A	N/A
Investments (15)	N/A	N/A	N/A	N/A
Total	$272m	100.00%	$0m	100.00%

Scope 3 breakdown visualization

Showing data for FY2022

Company Overview for HDC HYUNDAI DEVELOPMENT COMPANY

HDC HYUNDAI DEVELOPMENT COMPANYCONSTRUCTION OF RESIDENTIAL AND NON-RESIDENTIAL BUILDINGS