|
End-of-day quote
Korea S.E.
2026-10-28
|
5-day change | 1st Jan Change | ||
| 242,000.00 KRW | +9.01% |
|
+14.42% | +101.83% |
| 10:05am | Calendar Thursday, October 29 | FW |
| 09:42am | The Fed and Big Tech Take Center 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 | 1,547,727,397 | - | - |
| Change | - | -29.34% | 39.87% | -31.92% | 117.42% | 101.11% | - | - |
| Enterprise Value (EV) 1 | 420,214 | 266,795 | 440,204 | 260,642 | 668,992 | 1,265,741 | 963,289 | 635,667 |
| Change | - | -36.51% | 65% | -40.79% | 156.67% | 89.2% | -23.9% | -34.01% |
| P/E | 13.6x | 6.86x | 36.8x | 10.7x | 18.2x | 5.09x | 3.35x | 3.2x |
| PBR | 1.58x | 0.96x | 1.33x | 0.81x | 1.89x | 2.2x | 1.42x | 1.04x |
| PEG | - | 0.2x | -0.5x | 0x | 0.5x | 0x | 0.1x | 0.71x |
| Capitalization / Revenue | 1.88x | 1.23x | 2.01x | 1.18x | 2.31x | 2.18x | 1.58x | 1.46x |
| EV / Revenue | 1.5x | 0.88x | 1.7x | 0.87x | 2.01x | 1.78x | 0.98x | 0.6x |
| EV / EBITDA | 5.07x | 3.36x | 10.5x | 3.6x | 7.67x | 2.97x | 1.53x | 0.94x |
| EV / EBIT | 8.14x | 6.15x | 67.3x | 7.96x | 15.3x | 3.41x | 1.68x | 1.09x |
| EV / FCF | 23.4x | 20.8x | -32.7x | 12.1x | 17.7x | 5.11x | 2.36x | 1.51x |
| FCF Yield | 4.28% | 4.8% | -3.06% | 8.28% | 5.65% | 19.6% | 42.4% | 66.4% |
| Dividend per Share 3 | 1,444 | 1,444 | 1,444 | 1,446 | 1,668 | 12,295 | 17,427 | 20,698 |
| Rate of return | 1.84% | 2.61% | 1.84% | 2.72% | 1.39% | 5.08% | 7.2% | 8.55% |
| EPS 3 | 5,777 | 8,057 | 2,131 | 4,950 | 6,605 | 47,563 | 72,279 | 75,531 |
| Distribution rate | 25% | 17.9% | 67.8% | 29.2% | 25.3% | 25.9% | 24.1% | 27.4% |
| Net sales 1 | 279,605 | 302,230 | 258,936 | 300,870 | 333,606 | 709,501 | 981,218 | 1,062,130 |
| EBITDA 1 | 82,920 | 79,330 | 42,100 | 72,350 | 87,210 | 426,874 | 630,542 | 677,256 |
| EBIT 1 | 51,634 | 43,380 | 6,540 | 32,730 | 43,601 | 371,461 | 573,834 | 585,119 |
| Net income 1 | 39,244 | 54,730 | 14,473 | 33,621 | 44,261 | 302,160 | 456,277 | 481,421 |
| Net Debt 1 | -105,810 | -104,890 | -79,690 | -93,322 | -100,610 | -281,987 | -584,439 | -912,061 |
| Reference price 3 | 78,300.00 | 55,300.00 | 78,500.00 | 53,200.00 | 119,900.00 | 242,000.00 | 242,000.00 | 242,000.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 4.67x | 1.6x | 2.66x | 5.54% | 1,068B | |
| 39.29x | 10.47x | 29.46x | 0.31% | 5,066B | |
| 22.34x | 1x | 11.93x | -.--% | 84.18B | |
| 19.18x | 0.77x | 11.86x | 2.37% | 9.86B | |
| -23.13x | 433.73x | -32.3x | - | 2.01B | |
| 4.45x | 0.37x | 1.11x | 1.53% | 1.97B | |
| Average | 11.13x | 74.65x | 4.12x | 1.95% | 1,039B | |
| Weighted average by Cap. | 33.06x | 8.94x | 24.58x | 1.2% |
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
- Valuation Samsung Electronics Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
