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 35,124,615 - -
Change - -37.25% 17.26% -17.62% 10.44% 122.27% - -
Enterprise Value (EV) 1 28,433 19,535 22,202 21,978 20,992 37,873 37,042 36,296
Change - -31.3% 13.65% -1.01% -4.49% 80.41% -2.19% -2.02%
P/E 24.1x 13x 25.7x 41x 17.2x 16.4x 13.4x 11.1x
PBR 1.3x 0.74x 0.84x 0.65x 0.52x 1.39x 1.26x 1.13x
PEG - 0.8x -0.6x -0.8x 0x 0x 0.6x 0.5x
Capitalization / Revenue 0.31x 0.18x 0.21x 0.16x 0.18x 0.37x 0.35x 0.33x
EV / Revenue 0.38x 0.23x 0.26x 0.25x 0.24x 0.39x 0.37x 0.34x
EV / EBITDA 4.17x 2.99x 3.29x 3.16x 3.43x 4.68x 4.4x 3.9x
EV / EBIT 7.39x 5.6x 6.26x 6.41x 8.47x 8.43x 7.52x 6.28x
EV / FCF 970x -2,176x 12.5x 27.1x 12.6x 11.5x 9.62x 9.12x
FCF Yield 0.1% -0.05% 8% 3.69% 7.93% 8.7% 10.4% 11%
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% 0.74% 0.92% 0.88%
EPS 3 5,725 6,640 3,954 2,036 5,330 12,722 15,580 18,749
Distribution rate 14.8% 10.5% 20.2% 49.1% 25.3% 12.1% 12.4% 9.85%
Net sales 1 75,719 83,612 84,280 87,744 89,201 95,957 101,418 107,511
EBITDA 1 6,811 6,536 6,757 6,953 6,118 8,086 8,421 9,303
EBIT 1 3,848 3,488 3,548 3,430 2,478 4,492 4,925 5,783
Net income 1 1,032 1,196 712.9 367.5 960.6 2,291 2,873 3,437
Net Debt 1 4,830 4,723 4,833 7,669 5,190 2,749 1,918 1,171
Reference price 3 138,000.00 86,500.00 101,800.00 83,500.00 91,900.00 209,000.00 209,000.00 209,000.00
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.($)
16.99x1.56x7.63x0.93% 138B
21.85x1.39x10.49x1.28% 68.07B
16.5x0.39x4.68x0.74% 25.88B
27.21x - - - 5.6B
29.06x - - 1.88% 3.28B
17.73x1.35x8.39x2.67% 3.1B
14.79x0.4x9.98x-.--% 2.73B
36.54x - - 0.83% 2.65B
Average 22.58x 1.02x 8.24x 1.19% 31.22B
Weighted average by Cap. 18.85x 1.37x 8.16x 1.03%

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. LGLG Stock
  5. Valuation LG Electronics Inc.