Company Valuation: LG Electronics Inc.

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 33,767,251 - -
Change - -37.25% 17.26% -17.62% 10.44% 113.68% - -
Enterprise Value (EV) 1 28,433 19,535 22,202 21,978 20,992 37,149 36,685 34,716
Change - -31.3% 13.65% -1.01% -4.49% 76.96% -1.25% -5.37%
P/E 24.1x 13x 25.7x 41x 17.2x 17.5x 12.5x 10.3x
PBR 1.3x 0.74x 0.84x 0.65x 0.52x 1.32x 1.19x 1.06x
PEG - 0.8x -0.6x -0.8x 0x 0x 0.3x 0.5x
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 0.39x 0.36x 0.32x
EV / EBITDA 4.17x 2.99x 3.29x 3.16x 3.43x 4.73x 4.29x 3.67x
EV / EBIT 7.39x 5.6x 6.26x 6.41x 8.47x 8.35x 7.32x 5.92x
EV / FCF 970x -2,176x 12.5x 27.1x 12.6x 9.35x 8.9x 8.99x
FCF Yield 0.1% -0.05% 8% 3.69% 7.93% 10.7% 11.2% 11.1%
Dividend per Share 3 850 700 800 1,000 1,350 1,381 1,614 1,908
Rate of return 0.62% 0.81% 0.79% 1.2% 1.47% 0.69% 0.8% 0.95%
EPS 3 5,725 6,640 3,954 2,036 5,330 11,465 16,087 19,465
Distribution rate 14.8% 10.5% 20.2% 49.1% 25.3% 12% 10% 9.8%
Net sales 1 75,719 83,612 84,280 87,744 89,201 96,006 101,305 107,606
EBITDA 1 6,811 6,536 6,757 6,953 6,118 7,846 8,558 9,463
EBIT 1 3,848 3,488 3,548 3,430 2,478 4,449 5,012 5,868
Net income 1 1,032 1,196 712.9 367.5 960.6 2,037 2,938 3,505
Net Debt 1 4,830 4,723 4,833 7,669 5,190 3,382 2,918 949.2
Reference price 3 138,000.00 86,500.00 101,800.00 83,500.00 91,900.00 200,500.00 200,500.00 200,500.00
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.08x1.57x7.7x0.92% 139B
22.24x1.42x10.67x1.26% 68.92B
36.73x11.5x22.25x1.34% 28.09B
18.17x0.39x4.8x0.66% 26.14B
69.65x1.11x34.75x0.09% 8.22B
14.25x0.26x6.56x3.59% 5.78B
28.47x13.6x22.69x - 5.68B
58.55x2.25x52.74x0.18% 5.39B
25.97x - - - 5.35B
Average 32.35x 4.01x 20.27x 1.15% 32.51B
Weighted average by Cap. 22.85x 2.61x 11.46x 1.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LG Electronics Inc.

Historical PBR trend

Valuation ratios - PBR - LG Electronics Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LG Electronics Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LG Electronics Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - LG Electronics Inc.
  1. Stock Market
  2. Stocks
  3. A066570 Stock
  4. LGLG Stock
  5. Valuation LG Electronics Inc.