Valuation LG Electronics Inc. OTC Markets

Stocks

End-of-day quote OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-19	As Jio Platforms eyes record IPO, what are India's biggest share offerings?	RE
06-18	India's largest-ever IPOs ahead of NSE, Reliance Jio offering	RE

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	32,503,887	-	-
Change	-	-37.25%	17.26%	-17.62%	10.44%	105.69%	-	-
Enterprise Value (EV) ¹	28,433	19,535	22,202	21,978	20,992	35,460	33,956	32,760
Change	-	-31.3%	13.65%	-1.01%	-4.49%	68.92%	-4.24%	-3.52%
P/E	24.1x	13x	25.7x	41x	17.2x	15.6x	12.8x	11x
PBR	1.3x	0.74x	0.84x	0.65x	0.52x	1.32x	1.21x	1.09x
PEG	-	0.8x	-0.6x	-0.8x	0x	0x	0.6x	0.7x
Capitalization / Revenue	0.31x	0.18x	0.21x	0.16x	0.18x	0.34x	0.33x	0.31x
EV / Revenue	0.38x	0.23x	0.26x	0.25x	0.24x	0.38x	0.34x	0.31x
EV / EBITDA	4.17x	2.99x	3.29x	3.16x	3.43x	4.66x	4.24x	3.72x
EV / EBIT	7.39x	5.6x	6.26x	6.41x	8.47x	8.85x	7.6x	6.46x
EV / FCF	970x	-2,176x	12.5x	27.1x	12.6x	12.2x	8.51x	7.93x
FCF Yield	0.1%	-0.05%	8%	3.69%	7.93%	8.22%	11.7%	12.6%
Dividend per Share ³	850	700	800	1,000	1,350	1,407	1,896	2,069
Rate of return	0.62%	0.81%	0.79%	1.2%	1.47%	0.73%	0.99%	1.08%
EPS ³	5,725	6,640	3,954	2,036	5,330	12,313	15,043	17,478
Distribution rate	14.8%	10.5%	20.2%	49.1%	25.3%	11.4%	12.6%	11.8%
Net sales ¹	75,719	83,612	84,280	87,744	89,201	94,415	99,413	104,329
EBITDA ¹	6,811	6,536	6,757	6,953	6,118	7,602	7,999	8,808
EBIT ¹	3,848	3,488	3,548	3,430	2,478	4,006	4,468	5,074
Net income ¹	1,032	1,196	712.9	367.5	960.6	2,204	2,728	3,126
Net Debt ¹	4,830	4,723	4,833	7,669	5,190	2,956	1,452	256.2
Reference price ³	138,000.00	86,500.00	101,800.00	83,500.00	91,900.00	192,300.00	192,300.00	192,300.00
Nbr of stocks (in thousands)	180,066	180,066	180,066	180,066	180,066	180,061	-	-
Announcement Date	1/27/22	1/27/23	1/8/24	1/8/25	1/30/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SONY GROUP CORPORATION	15.59x	1.38x	7.01x	0.99%	118B
PANASONIC HOLDINGS CORPORATION	24.43x	1.5x	11.34x	1.23%	68.57B
SHENZHEN MTC CO., LTD.	26.25x	-	-	-	7B
HANGZHOU EZVIZ NETWORK CO., LTD.	32.75x	-	-	1.7%	3.2B
XIAMEN INTRETECH INC.	40.13x	-	-	0.75%	2.87B
CASIO COMPUTER CO.,LTD.	24.56x	1.45x	11.85x	2.38%	2.59B
SHARP CORPORATION	7.58x	0.35x	8.05x	-.--%	2.54B
GN STORE NORD A/S	-129.52x	0.66x	5.84x	-.--%	1.97B
Average	5.22x	1.07x	8.82x	1.01%	25.87B
Weighted average by Cap.	18.11x	1.40x	8.60x	1.07%