SAMSUNG ELECTRO-MECHANICS CO., LTD. Financials Samsung Electro-Mechanics Co., Ltd. Korea S.E.
Equities
A009155
KR7009151002
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 75,000 KRW | 0.00% |
|
+2.74% | +5.19% |
| 04-30 | Samsung Electro-Mechanics Q1 Profit Jumps 64% | MT |
| 04-29 | Transcript : Samsung Electro-Mechanics Co., Ltd., Q1 2024 Earnings Call, Apr 29, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,229,390 | 13,202,290 | 14,656,628 | 9,669,155 | 11,340,133 | 11,568,772 | - | - |
| Enterprise Value (EV) 2 | 10,388 | 13,575 | 14,148 | 9,431 | 11,202 | 11,036 | 10,671 | 10,171 |
| P/E ratio | 18.4 x | 22.3 x | 16.7 x | 10.1 x | 27.1 x | 17.3 x | 13.5 x | 11.4 x |
| Yield | 0.88% | 0.79% | 1.06% | 1.61% | 0.75% | 1.09% | 1.17% | 1.22% |
| Capitalization / Revenue | 1.15 x | 1.61 x | 1.51 x | 1.03 x | 1.27 x | 1.15 x | 1.06 x | 0.99 x |
| EV / Revenue | 1.29 x | 1.65 x | 1.46 x | 1 x | 1.26 x | 1.09 x | 0.98 x | 0.87 x |
| EV / EBITDA | 6.48 x | 8.23 x | 6.01 x | 4.57 x | 7.59 x | 6.26 x | 5.13 x | 4.42 x |
| EV / FCF | -19.7 x | 16.3 x | 15.9 x | 33.8 x | -381 x | 21.1 x | 18.1 x | 13.8 x |
| FCF Yield | -5.07% | 6.12% | 6.27% | 2.96% | -0.26% | 4.73% | 5.51% | 7.24% |
| Price to Book | 1.89 x | 2.24 x | 2.28 x | 1.26 x | 1.42 x | 1.42 x | 1.31 x | 1.2 x |
| Nbr of stocks (in thousands) | 75,547 | 75,547 | 75,547 | 75,547 | 75,547 | 75,547 | - | - |
| Reference price 3 | 125,000 | 178,000 | 197,500 | 130,500 | 153,200 | 156,200 | 156,200 | 156,200 |
| Announcement Date | 20-01-29 | 21-01-27 | 22-01-26 | 23-01-25 | 24-01-31 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,041 | 8,209 | 9,675 | 9,425 | 8,909 | 10,098 | 10,895 | 11,635 |
| EBITDA 1 | 1,604 | 1,650 | 2,353 | 2,062 | 1,476 | 1,763 | 2,079 | 2,299 |
| EBIT 1 | 734 | 829.1 | 1,487 | 1,183 | 639.4 | 884.3 | 1,156 | 1,334 |
| Operating Margin | 9.13% | 10.1% | 15.37% | 12.55% | 7.18% | 8.76% | 10.61% | 11.47% |
| Earnings before Tax (EBT) 1 | 690.6 | 782.9 | 1,491 | 1,187 | 543.2 | 894.8 | 1,155 | 1,347 |
| Net income 1 | 514.3 | 604 | 892.4 | 980.6 | 423 | 687.4 | 877.2 | 1,032 |
| Net margin | 6.4% | 7.36% | 9.22% | 10.4% | 4.75% | 6.81% | 8.05% | 8.87% |
| EPS 2 | 6,806 | 7,993 | 11,811 | 12,977 | 5,647 | 9,040 | 11,585 | 13,705 |
| Free Cash Flow 3 | -526,701 | 831,409 | 887,007 | 278,828 | -29,418 | 522,125 | 588,442 | 736,870 |
| FCF margin | -6,550.35% | 10,128.34% | 9,168% | 2,958.51% | -330.18% | 5,170.46% | 5,401.17% | 6,333.35% |
| FCF Conversion (EBITDA) | - | 50,381.73% | 37,692.04% | 13,524.6% | - | 29,622.16% | 28,297.3% | 32,053.6% |
| FCF Conversion (Net income) | - | 137,659.14% | 99,390.67% | 28,434.42% | - | 75,955.47% | 67,079.92% | 71,423.26% |
| Dividend per Share 2 | 1,100 | 1,400 | 2,100 | 2,100 | 1,150 | 1,706 | 1,822 | 1,909 |
| Announcement Date | 20-01-29 | 21-01-27 | 22-01-26 | 23-01-25 | 24-01-31 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S2 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,430 | 2,617 | 2,456 | 2,384 | 1,968 | 2,022 | 2,221 | 2,361 | 2,306 | 2,624 | 2,383 | 2,589 | 2,500 | 2,798 | 2,710 |
| EBITDA 1 | - | 582.6 | 630.5 | 581.4 | 532.1 | 317.6 | 361.9 | 417.2 | 392.5 | 298.2 | 376.6 | 406.6 | 480.2 | 460.9 | 526.5 | 542.6 |
| EBIT 1 | 829.1 | 316.2 | 410.5 | 360.1 | 311 | 101.2 | 140.1 | 205 | 184 | 110.4 | 180.3 | 206.5 | 265.5 | 230.6 | 253.7 | 296.4 |
| Operating Margin | - | 13.01% | 15.69% | 14.66% | 13.05% | 5.14% | 6.93% | 9.23% | 7.79% | 4.79% | 6.87% | 8.66% | 10.25% | 9.22% | 9.07% | 10.94% |
| Earnings before Tax (EBT) 1 | - | 324.2 | 427 | 385.2 | 380 | -5.4 | 143 | 145.7 | 191.8 | 62.7 | 219.5 | 199 | 268.4 | 208.8 | 301 | 293 |
| Net income 1 | - | 85.49 | 315.4 | 281.3 | 271.7 | 112.2 | 111.4 | 112.6 | 155.5 | 43.43 | 183.1 | 154.6 | 207.4 | 163.3 | 217.8 | 208.3 |
| Net margin | - | 3.52% | 12.05% | 11.45% | 11.4% | 5.7% | 5.51% | 5.07% | 6.59% | 1.88% | 6.98% | 6.49% | 8.01% | 6.53% | 7.78% | 7.69% |
| EPS 2 | - | 1,131 | 4,175 | 3,723 | 3,596 | 1,484 | 1,474 | 1,490 | 2,058 | 625.0 | 2,423 | 1,816 | 2,604 | 2,278 | 2,507 | 2,646 |
| Dividend per Share 2 | - | 2,100 | - | - | - | 2,100 | - | - | - | 1,150 | - | - | - | 2,131 | - | - |
| Announcement Date | 21-01-27 | 22-01-26 | 22-04-27 | 22-07-27 | 22-10-26 | 23-01-25 | 23-04-26 | 23-07-26 | 23-10-26 | 24-01-31 | 24-04-29 | - | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,159 | 373 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 509 | 238 | 138 | 533 | 898 | 1,398 |
| Leverage (Debt/EBITDA) | 0.7226 x | 0.2259 x | - | - | - | - | - | - |
| Free Cash Flow 2 | -526,701 | 831,409 | 887,007 | 278,828 | -29,418 | 522,125 | 588,442 | 736,870 |
| ROE (net income / shareholders' equity) | 10.2% | 11% | 16.9% | 13.6% | 5.6% | 8.46% | 9.94% | 10.8% |
| ROA (Net income/ Total Assets) | 5.94% | 6.97% | 11% | 9.37% | 3.8% | 6.01% | 6.87% | 7.61% |
| Assets 1 | 8,660 | 8,665 | 8,104 | 10,470 | 11,122 | 11,438 | 12,767 | 13,555 |
| Book Value Per Share 3 | 66,094 | 79,406 | 86,584 | 103,702 | 107,956 | 110,044 | 119,232 | 130,187 |
| Cash Flow per Share 3 | 14,049 | 21,846 | 23,816 | 21,671 | 16,237 | 21,247 | 23,332 | 25,927 |
| Capex 1 | 1,548 | 757 | 844 | 1,297 | 1,210 | 1,104 | 1,119 | 1,168 |
| Capex / Sales | 19.25% | 9.22% | 8.73% | 13.76% | 13.58% | 10.94% | 10.27% | 10.04% |
| Announcement Date | 20-01-29 | 21-01-27 | 22-01-26 | 23-01-25 | 24-01-31 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
29
Last Close Price
156,200
KRW
Average target price
190,357
KRW
Spread / Average Target
+21.87%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +15.76% | 112B | |
| -0.50% | 29.92B | |
| +12.05% | 22.21B | |
| -7.82% | 19.34B | |
| -10.33% | 16.75B | |
| +18.92% | 16.55B | |
| +0.31% | 11.95B | |
| +1.27% | 11.2B | |
| +15.51% | 8.64B |
- Stock Market
- Equities
- A009150 Stock
- A009155 Stock
- Financials Samsung Electro-Mechanics Co., Ltd.