Valuation Samsung Electro-Mechanics Co., Ltd.
Stocks
A009150
KR7009150004
Electronic Equipment & Parts
|
End-of-day quote
Korea S.E.
2026-10-26
|
5-day change | 1st Jan Change | ||
| 1,118,000.00 KRW | -0.36% |
|
-4.44% | +338.43% |
Company Valuation: Samsung Electro-Mechanics Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,656,628 | 9,669,155 | 11,340,133 | 9,160,420 | 18,867,905 | 82,371,597 | - | - |
| Change | - | -34.03% | 17.28% | -19.22% | 105.97% | 336.57% | - | - |
| Enterprise Value (EV) 1 | 14,148 | 9,431 | 11,202 | 8,805 | 18,444 | 82,676 | 82,767 | 81,525 |
| Change | - | -33.34% | 18.78% | -21.4% | 109.48% | 348.26% | 0.11% | -1.5% |
| P/E | 16.7x | 10.1x | 27.1x | 13.8x | 27.3x | 52.7x | 25x | 15.9x |
| PBR | 2.28x | 1.26x | 1.42x | 1.02x | 1.94x | 7.74x | 6.02x | 4.5x |
| PEG | - | 1.02x | -0.5x | 0.2x | 6.87x | 0x | 0x | 0.3x |
| Capitalization / Revenue | 1.51x | 1.03x | 1.27x | 0.89x | 1.67x | 5.7x | 4.26x | 3.22x |
| EV / Revenue | 1.46x | 1x | 1.26x | 0.86x | 1.63x | 5.72x | 4.28x | 3.19x |
| EV / EBITDA | 6.01x | 4.57x | 7.59x | 5.59x | 10x | 26.1x | 14.5x | 9.76x |
| EV / EBIT | 9.52x | 7.97x | 17.5x | 12x | 20.2x | 40.1x | 19.1x | 12.1x |
| EV / FCF | 15.9x | 33.8x | -381x | 13.5x | 61.9x | -660x | 89.4x | 29.6x |
| FCF Yield | 6.27% | 2.96% | -0.26% | 7.43% | 1.62% | -0.15% | 1.12% | 3.38% |
| Dividend per Share 3 | 2,100 | 2,100 | 1,150 | 1,800 | 2,350 | 2,870 | 5,055 | 5,763 |
| Rate of return | 1.06% | 1.61% | 0.75% | 1.45% | 0.92% | 0.26% | 0.45% | 0.52% |
| EPS 3 | 11,811 | 12,977 | 5,647 | 8,988 | 9,345 | 21,207 | 44,706 | 70,287 |
| Distribution rate | 17.8% | 16.2% | 20.4% | 20% | 25.1% | 13.5% | 11.3% | 8.2% |
| Net sales 1 | 9,675 | 9,425 | 8,909 | 10,294 | 11,314 | 14,453 | 19,339 | 25,577 |
| EBITDA 1 | 2,353 | 2,062 | 1,476 | 1,575 | 1,838 | 3,162 | 5,700 | 8,351 |
| EBIT 1 | 1,487 | 1,183 | 639.4 | 735 | 913.3 | 2,063 | 4,343 | 6,758 |
| Net income 1 | 892.4 | 980.6 | 423 | 679.1 | 706.1 | 1,617 | 3,409 | 5,302 |
| Net Debt 1 | -509 | -238.2 | -137.8 | -355.7 | -424 | 304.9 | 395.1 | -846.5 |
| Reference price 3 | 197,500.00 | 130,500.00 | 153,200.00 | 123,800.00 | 255,000.00 | 1,118,000.00 | 1,118,000.00 | 1,118,000.00 |
| Nbr of stocks (in thousands) | 75,547 | 75,547 | 75,547 | 75,547 | 75,547 | 75,547 | - | - |
| Announcement Date | 1/26/22 | 1/25/23 | 1/31/24 | 1/24/25 | 1/23/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 52.72x | 5.72x | 26.14x | 0.26% | 62.07B | |
| 29.39x | 5.52x | 16.76x | 0.67% | 186B | |
| 33.07x | 11.73x | 21.39x | 0.83% | 119B | |
| 47.48x | 5.98x | 20.47x | 0.88% | 110B | |
| 13.15x | 0.3x | 6.61x | 3.83% | 105B | |
| 30.33x | 4.93x | 16.24x | 1.14% | 71.64B | |
| 17.89x | 1.06x | 11.88x | 0.7% | 60.11B | |
| 19.66x | 3.31x | 12.68x | 1.36% | 61.92B | |
| 16.39x | 5.79x | 11.76x | 0.77% | 52.59B | |
| 30.24x | 4.27x | 16.17x | 0.02% | 43.62B | |
| Average | 29.03x | 4.86x | 16.01x | 1.05% | 87.2B | |
| Weighted average by Cap. | 29.72x | 5.25x | 16.30x | 1.13% |
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
- Stock Market
- Stocks
- A009150 Stock
- Valuation Samsung Electro-Mechanics Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
