Valuation Samsung Electronics Co., Ltd. Börse Stuttgart
Stocks
SSUN
US7960502018
Phones & Handheld Devices
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,492.50 EUR | -2.06% |
|
+7.38% | +95.77% |
| 12:04pm | ASML Shares Slump on Report China Plans to Mass-Produce Own Chip-Making Tools -- Update | DJ |
| 09:52am | CXMT: +500% for China's new memory champion |  |
Company Valuation: Samsung Electronics Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 526,023,507 | 371,684,753 | 519,893,772 | 353,964,024 | 769,601,501 | 1,611,092,180 | - | - |
| Change | - | -29.34% | 39.87% | -31.92% | 117.42% | 109.34% | - | - |
| Enterprise Value (EV) 1 | 420,214 | 266,795 | 440,204 | 260,642 | 668,992 | 1,317,798 | 1,023,751 | 680,597 |
| Change | - | -36.51% | 65% | -40.79% | 156.67% | 96.98% | -22.31% | -33.52% |
| P/E | 13.6x | 6.86x | 36.8x | 10.7x | 18.2x | 5.34x | 3.83x | 3.76x |
| PBR | 1.58x | 0.96x | 1.33x | 0.81x | 1.89x | 2.33x | 1.58x | 1.14x |
| PEG | - | 0.2x | -0.5x | 0x | 0.5x | 0x | 0.1x | 1.81x |
| Capitalization / Revenue | 1.88x | 1.23x | 2.01x | 1.18x | 2.31x | 2.2x | 1.71x | 1.59x |
| EV / Revenue | 1.5x | 0.88x | 1.7x | 0.87x | 2.01x | 1.8x | 1.09x | 0.67x |
| EV / EBITDA | 5.07x | 3.36x | 10.5x | 3.6x | 7.67x | 3.07x | 1.74x | 1.08x |
| EV / EBIT | 8.14x | 6.15x | 67.3x | 7.96x | 15.3x | 3.4x | 1.9x | 1.24x |
| EV / FCF | 23.4x | 20.8x | -32.7x | 12.1x | 17.7x | 5.91x | 2.9x | 1.92x |
| FCF Yield | 4.28% | 4.8% | -3.06% | 8.28% | 5.65% | 16.9% | 34.4% | 52% |
| Dividend per Share 3 | 1,444 | 1,444 | 1,444 | 1,446 | 1,668 | 1,644 | 1,661 | 1,718 |
| Rate of return | 1.84% | 2.61% | 1.84% | 2.72% | 1.39% | 0.65% | 0.65% | 0.68% |
| EPS 3 | 5,777 | 8,057 | 2,131 | 4,950 | 6,605 | 47,609 | 66,237 | 67,611 |
| Distribution rate | 25% | 17.9% | 67.8% | 29.2% | 25.3% | 3.45% | 2.51% | 2.54% |
| Net sales 1 | 279,605 | 302,230 | 258,936 | 300,870 | 333,606 | 730,829 | 940,435 | 1,012,528 |
| EBITDA 1 | 82,920 | 79,330 | 42,100 | 72,350 | 87,210 | 428,595 | 589,235 | 632,852 |
| EBIT 1 | 51,634 | 43,380 | 6,540 | 32,730 | 43,601 | 387,697 | 538,492 | 546,962 |
| Net income 1 | 39,244 | 54,730 | 14,473 | 33,621 | 44,261 | 303,164 | 430,678 | 441,358 |
| Net Debt 1 | -105,810 | -104,890 | -79,690 | -93,322 | -100,610 | -293,294 | -587,341 | -930,495 |
| Reference price 3 | 78,300.00 | 55,300.00 | 78,500.00 | 53,200.00 | 119,900.00 | 254,000.00 | 254,000.00 | 254,000.00 |
| Nbr of stocks (in thousands) | 6,792,669 | 6,792,669 | 6,792,669 | 6,792,669 | 6,624,139 | 6,581,250 | - | - |
| Announcement Date | 1/26/22 | 1/30/23 | 1/30/24 | 1/31/25 | 1/28/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.2x | 4.88x | 18.74x | 0.4% | 1.21B | |
| 17.49x | 0.37x | 8.96x | 3.42% | 1.02B | |
| 13.9x | 3.16x | 11.71x | - | 543M | |
| 11x | 0.94x | 6.89x | -.--% | 176M | |
| Average | 16.90x | 2.34x | 11.57x | 1.27% | 736.15M | |
| Weighted average by Cap. | 19.60x | 2.76x | 13.35x | 1.65% |
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
- A005930 Stock
- SSUN Stock
- Valuation Samsung Electronics Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
