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 36,245,446 - -
Change - -37.25% 17.26% -17.62% 10.44% 129.37% - -
Enterprise Value (EV) 1 28,433 19,535 22,202 21,978 20,992 39,160 38,359 37,752
Change - -31.3% 13.65% -1.01% -4.49% 86.54% -2.04% -1.58%
P/E 24.1x 13x 25.7x 41x 17.2x 17.6x 14x 11.8x
PBR 1.3x 0.74x 0.84x 0.65x 0.52x 1.43x 1.3x 1.18x
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 0.38x 0.36x 0.34x
EV / Revenue 0.38x 0.23x 0.26x 0.25x 0.24x 0.41x 0.38x 0.35x
EV / EBITDA 4.17x 2.99x 3.29x 3.16x 3.43x 4.86x 4.63x 4.17x
EV / EBIT 7.39x 5.6x 6.26x 6.41x 8.47x 8.43x 8.04x 6.84x
EV / FCF 970x -2,176x 12.5x 27.1x 12.6x 13x 9.86x 10.2x
FCF Yield 0.1% -0.05% 8% 3.69% 7.93% 7.69% 10.1% 9.81%
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% 0.72% 0.9% 0.86%
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 95,907 100,884 106,488
EBITDA 1 6,811 6,536 6,757 6,953 6,118 8,064 8,279 9,057
EBIT 1 3,848 3,488 3,548 3,430 2,478 4,648 4,771 5,522
Net income 1 1,032 1,196 712.9 367.5 960.6 2,162 2,763 3,221
Net Debt 1 4,830 4,723 4,833 7,669 5,190 2,914 2,114 1,506
Reference price 3 138,000.00 86,500.00 101,800.00 83,500.00 91,900.00 215,000.00 215,000.00 215,000.00
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.($)
17.09x0.39x4.72x0.74% 24.56B
17.27x1.55x7.57x0.93% 136B
22.89x1.45x10.71x1.23% 68.55B
21.51x - - - 5.56B
31.04x - - 1.76% 3.49B
20.03x1.71x10.49x2.16% 3.46B
13.94x0.42x10.47x-.--% 2.66B
36.67x - - 0.82% 2.64B
-148.54x0.86x7.6x-.--% 2.29B
Average 3.54x 1.06x 8.59x 0.95% 27.73B
Weighted average by Cap. 17.77x 1.39x 8.26x 1%

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. Valuation LG Electronics Inc.