Company Valuation: LG Electronics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 23,603,455 14,811,995 17,368,560 14,308,737 15,802,391 29,579,519 - -
Change - -37.25% 17.26% -17.62% 10.44% 87.18% - -
Enterprise Value (EV) 1 28,433 19,535 22,202 21,978 20,992 32,367 31,722 30,987
Change - -31.3% 13.65% -1.01% -4.49% 54.19% -1.99% -2.32%
P/E 24.1x 13x 25.7x 41x 17.2x 14.7x 11.6x 9.63x
PBR 1.3x 0.74x 0.84x 0.65x 0.52x 1.18x 1.07x 0.96x
PEG - 0.8x -0.6x -0.8x 0x 0x 0.4x 0.5x
Capitalization / Revenue 0.31x 0.18x 0.21x 0.16x 0.18x 0.3x 0.29x 0.28x
EV / Revenue 0.38x 0.23x 0.26x 0.25x 0.24x 0.33x 0.31x 0.29x
EV / EBITDA 4.17x 2.99x 3.29x 3.16x 3.43x 3.99x 3.86x 3.43x
EV / EBIT 7.39x 5.6x 6.26x 6.41x 8.47x 6.84x 6.69x 5.6x
EV / FCF 970x -2,176x 12.5x 27.1x 12.6x 10.7x 8.16x 7.82x
FCF Yield 0.1% -0.05% 8% 3.69% 7.93% 9.31% 12.3% 12.8%
Dividend per Share 3 850 700 800 1,000 1,350 1,525 1,914 1,784
Rate of return 0.62% 0.81% 0.79% 1.2% 1.47% 0.87% 1.09% 1.02%
EPS 3 5,725 6,640 3,954 2,036 5,330 11,929 15,138 18,201
Distribution rate 14.8% 10.5% 20.2% 49.1% 25.3% 12.8% 12.6% 9.8%
Net sales 1 75,719 83,612 84,280 87,744 89,201 97,158 100,740 106,326
EBITDA 1 6,811 6,536 6,757 6,953 6,118 8,114 8,222 9,033
EBIT 1 3,848 3,488 3,548 3,430 2,478 4,732 4,739 5,529
Net income 1 1,032 1,196 712.9 367.5 960.6 2,149 2,738 3,239
Net Debt 1 4,830 4,723 4,833 7,669 5,190 2,788 2,142 1,408
Reference price 3 138,000.00 86,500.00 101,800.00 83,500.00 91,900.00 175,200.00 175,200.00 175,200.00
Nbr of stocks (in thousands) 180,066 180,066 180,066 180,066 180,066 179,772 - -
Announcement Date 1/27/22 1/27/23 1/8/24 1/8/25 1/30/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.68x1.49x7.26x0.96% 133B
22.29x1.4x10.4x1.27% 66.92B
15.05x0.34x4.08x0.85% 21.28B
20.75x - - - 5.36B
32.47x - - 1.68% 3.65B
26.55x1.7x12.23x2.1% 3.28B
37.27x - - 0.81% 2.68B
11.14x0.39x8.81x-.--% 2.56B
Average 22.77x 1.07x 8.56x 1.1% 29.82B
Weighted average by Cap. 18.75x 1.35x 7.98x 1.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield