Valuation Samsung Electronics Co., Ltd. Börse Stuttgart
Stocks
SSUN
US7960502018
Phones & Handheld Devices
|
Market Closed -
Börse Stuttgart
11:31:58 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 2,950.00 EUR | +0.68% |
|
+0.85% | +126.92% |
| 11:25pm | China's CXMT to supply memory chip for Xiaomi's upcoming folding phone | RE |
| 08-28 | Warsh Takes the Stage |  |
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 | 1,631,558,702 | - | - |
| Change | - | -29.34% | 39.87% | -31.92% | 117.42% | 112% | - | - |
| Enterprise Value (EV) 1 | 420,214 | 266,795 | 440,204 | 260,642 | 668,992 | 1,340,307 | 1,052,749 | 718,208 |
| Change | - | -36.51% | 65% | -40.79% | 156.67% | 100.35% | -21.45% | -31.78% |
| P/E | 13.6x | 6.86x | 36.8x | 10.7x | 18.2x | 5.28x | 3.74x | 3.53x |
| PBR | 1.58x | 0.96x | 1.33x | 0.81x | 1.89x | 2.32x | 1.54x | 1.1x |
| PEG | - | 0.2x | -0.5x | 0x | 0.5x | 0x | 0.1x | 0.61x |
| Capitalization / Revenue | 1.88x | 1.23x | 2.01x | 1.18x | 2.31x | 2.23x | 1.72x | 1.58x |
| EV / Revenue | 1.5x | 0.88x | 1.7x | 0.87x | 2.01x | 1.83x | 1.11x | 0.7x |
| EV / EBITDA | 5.07x | 3.36x | 10.5x | 3.6x | 7.67x | 3.05x | 1.76x | 1.11x |
| EV / EBIT | 8.14x | 6.15x | 67.3x | 7.96x | 15.3x | 3.44x | 1.93x | 1.28x |
| EV / FCF | 23.4x | 20.8x | -32.7x | 12.1x | 17.7x | 5.6x | 2.77x | 1.82x |
| FCF Yield | 4.28% | 4.8% | -3.06% | 8.28% | 5.65% | 17.8% | 36.2% | 54.9% |
| Dividend per Share 3 | 1,444 | 1,444 | 1,444 | 1,446 | 1,668 | 2,252 | 2,481 | 2,460 |
| Rate of return | 1.84% | 2.61% | 1.84% | 2.72% | 1.39% | 0.88% | 0.97% | 0.96% |
| EPS 3 | 5,777 | 8,057 | 2,131 | 4,950 | 6,605 | 48,671 | 68,741 | 72,730 |
| Distribution rate | 25% | 17.9% | 67.8% | 29.2% | 25.3% | 4.63% | 3.61% | 3.38% |
| Net sales 1 | 279,605 | 302,230 | 258,936 | 300,870 | 333,606 | 732,303 | 950,761 | 1,030,140 |
| EBITDA 1 | 82,920 | 79,330 | 42,100 | 72,350 | 87,210 | 439,703 | 598,536 | 644,879 |
| EBIT 1 | 51,634 | 43,380 | 6,540 | 32,730 | 43,601 | 389,604 | 545,585 | 559,431 |
| Net income 1 | 39,244 | 54,730 | 14,473 | 33,621 | 44,261 | 315,904 | 440,442 | 467,435 |
| Net Debt 1 | -105,810 | -104,890 | -79,690 | -93,322 | -100,610 | -291,252 | -578,810 | -913,351 |
| Reference price 3 | 78,300.00 | 55,300.00 | 78,500.00 | 53,200.00 | 119,900.00 | 257,000.00 | 257,000.00 | 257,000.00 |
| Nbr of stocks (in thousands) | 6,792,669 | 6,792,669 | 6,792,669 | 6,792,669 | 6,624,139 | 6,567,647 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.28x | 1.83x | 3.05x | 0.88% | 1,184B | |
| 28x | 5.57x | 21.26x | 0.32% | 1.35B | |
| 10.9x | 0.35x | 8.51x | 4.48% | 942M | |
| 20.31x | 4.14x | 15.32x | - | 840M | |
| 17.88x | 0.94x | 8.81x | -.--% | 155M | |
| Average | 16.47x | 2.57x | 11.39x | 1.42% | 237.42B | |
| Weighted average by Cap. | 5.32x | 1.83x | 3.08x | 0.88% |
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
