Valuation LG Electronics Inc. OTC Markets

Stocks

End-of-day quote OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

09-11	As NSE, Reliance Jio eye listings, what are India's biggest share offerings?	RE
09-09	Stingray Group Inc. And LG Electronics Inc. Expand European Footprint, Launch 20 FAST Channels Across 13 Countries On LG Channels	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,603,455	14,811,995	17,368,560	14,308,737	15,802,391	33,361,676	-	-
Change	-	-37.25%	17.26%	-17.62%	10.44%	111.12%	-	-
Enterprise Value (EV) ¹	28,433	19,535	22,202	21,978	20,992	36,110	35,279	34,533
Change	-	-31.3%	13.65%	-1.01%	-4.49%	72.02%	-2.3%	-2.12%
P/E	24.1x	13x	25.7x	41x	17.2x	16.2x	13x	10.9x
PBR	1.3x	0.74x	0.84x	0.65x	0.52x	1.32x	1.19x	1.08x
PEG	-	0.8x	-0.6x	-0.8x	0x	0x	0.5x	0.6x
Capitalization / Revenue	0.31x	0.18x	0.21x	0.16x	0.18x	0.35x	0.33x	0.31x
EV / Revenue	0.38x	0.23x	0.26x	0.25x	0.24x	0.38x	0.35x	0.32x
EV / EBITDA	4.17x	2.99x	3.29x	3.16x	3.43x	4.47x	4.22x	3.77x
EV / EBIT	7.39x	5.6x	6.26x	6.41x	8.47x	8.1x	7.3x	6.15x
EV / FCF	970x	-2,176x	12.5x	27.1x	12.6x	11x	9.16x	8.67x
FCF Yield	0.1%	-0.05%	8%	3.69%	7.93%	9.12%	10.9%	11.5%
Dividend per Share ³	850	700	800	1,000	1,350	1,541	1,933	1,847
Rate of return	0.62%	0.81%	0.79%	1.2%	1.47%	0.78%	0.97%	0.93%
EPS ³	5,725	6,640	3,954	2,036	5,330	12,231	15,312	18,208
Distribution rate	14.8%	10.5%	20.2%	49.1%	25.3%	12.6%	12.6%	10.1%
Net sales ¹	75,719	83,612	84,280	87,744	89,201	95,805	100,939	106,751
EBITDA ¹	6,811	6,536	6,757	6,953	6,118	8,072	8,353	9,168
EBIT ¹	3,848	3,488	3,548	3,430	2,478	4,459	4,832	5,614
Net income ¹	1,032	1,196	712.9	367.5	960.6	2,168	2,828	3,347
Net Debt ¹	4,830	4,723	4,833	7,669	5,190	2,749	1,918	1,171
Reference price ³	138,000.00	86,500.00	101,800.00	83,500.00	91,900.00	198,400.00	198,400.00	198,400.00
Nbr of stocks (in thousands)	180,066	180,066	180,066	180,066	180,066	179,336	-	-
Announcement Date	27/01/22	27/01/23	08/01/24	08/01/25	30/01/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SONY GROUP CORPORATION	16.95x	1.55x	7.57x	0.93%	138B
PANASONIC HOLDINGS CORPORATION	20.62x	1.32x	9.89x	1.36%	63.77B
LG ELECTRONICS INC.	16.22x	0.38x	4.47x	0.78%	24.01B
SHENZHEN MTC CO., LTD.	26.72x	-	-	-	5.51B
HANGZHOU EZVIZ NETWORK CO., LTD.	29.08x	-	-	1.87%	3.29B
CASIO COMPUTER CO.,LTD.	17.24x	1.31x	8.12x	2.74%	3.02B
XIAMEN INTRETECH INC.	38.97x	-	-	0.77%	2.83B
SHARP CORPORATION	14.49x	0.4x	9.86x	-.--%	2.68B
Average	22.53x	0.99x	7.98x	1.21%	30.43B
Weighted average by Cap.	18.45x	1.35x	7.92x	1.05%