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 33,948,291 - -
Change - -37.25% 17.26% -17.62% 10.44% 114.83% - -
Enterprise Value (EV) 1 28,433 19,535 22,202 21,978 20,992 36,778 36,007 35,455
Change - -31.3% 13.65% -1.01% -4.49% 75.2% -2.09% -1.53%
P/E 24.1x 13x 25.7x 41x 17.2x 16.5x 13.1x 11.1x
PBR 1.3x 0.74x 0.84x 0.65x 0.52x 1.34x 1.22x 1.1x
PEG - 0.8x -0.6x -0.8x 0x 0x 0.5x 0.6x
Capitalization / Revenue 0.31x 0.18x 0.21x 0.16x 0.18x 0.35x 0.34x 0.32x
EV / Revenue 0.38x 0.23x 0.26x 0.25x 0.24x 0.38x 0.36x 0.33x
EV / EBITDA 4.17x 2.99x 3.29x 3.16x 3.43x 4.6x 4.35x 3.91x
EV / EBIT 7.39x 5.6x 6.26x 6.41x 8.47x 8.4x 7.55x 6.42x
EV / FCF 970x -2,176x 12.5x 27.1x 12.6x 12.2x 9.26x 8.94x
FCF Yield 0.1% -0.05% 8% 3.69% 7.93% 8.19% 10.8% 11.2%
Dividend per Share 3 850 700 800 1,000 1,350 1,541 1,933 1,847
Rate of return 0.62% 0.81% 0.79% 1.2% 1.47% 0.76% 0.96% 0.92%
EPS 3 5,725 6,640 3,954 2,036 5,330 12,191 15,345 18,186
Distribution rate 14.8% 10.5% 20.2% 49.1% 25.3% 12.6% 12.6% 10.2%
Net sales 1 75,719 83,612 84,280 87,744 89,201 95,730 100,884 106,488
EBITDA 1 6,811 6,536 6,757 6,953 6,118 7,990 8,279 9,057
EBIT 1 3,848 3,488 3,548 3,430 2,478 4,379 4,771 5,522
Net income 1 1,032 1,196 712.9 367.5 960.6 2,150 2,773 3,239
Net Debt 1 4,830 4,723 4,833 7,669 5,190 2,829 2,059 1,506
Reference price 3 138,000.00 86,500.00 101,800.00 83,500.00 91,900.00 201,500.00 201,500.00 201,500.00
Nbr of stocks (in thousands) 180,066 180,066 180,066 180,066 180,066 179,336 - -
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.($)
18.22x1.67x8.18x0.87% 144B
21.71x1.38x10.24x1.26% 64.43B
16.53x0.38x4.6x0.76% 24.63B
26.82x - - - 5.5B
29.84x - - 1.83% 3.37B
19.36x1.6x10.03x2.46% 3.33B
36.83x - - 0.82% 2.66B
14.47x0.42x10.83x-.--% 2.63B
Average 22.97x 1.09x 8.78x 1.14% 31.34B
Weighted average by Cap. 19.47x 1.44x 8.42x 0.99%

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

  1. Stock Market
  2. Stocks
  3. A066570 Stock
  4. LGLD Stock
  5. Valuation LG Electronics Inc.