Valuation LG Electronics Inc.

Equities

End-of-day quote Korea S.E. Other stock markets 06/09/2024			5-day change	1st Jan Change
100,800.00 ^KRW	-3.17%		+1.41%	-0.98%

09-06	LG Electronics to Showcase AI Home Solutions at IFA 2024 in Berlin	MT
09-04	LG Electronics, Inc. Exhibits its OLED Evo and QNED Mini LED TV Technologies at CEDIA Expo 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	12,231,932	23,085,593	23,603,455	14,811,995	17,368,560	17,256,360	-	-
Change	-	88.73%	2.24%	-37.25%	17.26%	-0.65%	-	-
Enterprise Value (EV) ¹	18,713	27,976	28,433	19,535	22,202	22,211	20,908	18,108
Change	-	49.5%	1.64%	-31.3%	13.65%	0.04%	-5.86%	-13.39%
P/E ratio	427x	12.4x	24.1x	13x	25.7x	8.61x	6.62x	5.72x
PBR	0.82x	1.42x	1.3x	0.74x	0.84x	0.84x	0.76x	0.68x
PEG	-	0x	-0.5x	0.8x	-0.6x	0x	0.2x	0.4x
Capitalization / Revenue	0.2x	0.36x	0.31x	0.18x	0.21x	0.19x	0.18x	0.18x
EV / Revenue	0.3x	0.44x	0.38x	0.23x	0.26x	0.25x	0.22x	0.18x
EV / EBITDA	3.79x	4.79x	4.17x	2.99x	3.29x	2.88x	2.6x	2.13x
EV / EBIT	7.68x	8.76x	7.39x	5.6x	6.26x	5.12x	4.4x	3.49x
EV / FCF	11.6x	11.2x	970x	-2,176x	12.5x	6.24x	5.88x	4.71x
FCF Yield	8.64%	8.96%	0.1%	-0.05%	8%	16%	17%	21.2%
Dividend per Share ³	750	1,200	850	700	800	1,656	2,089	2,175
Rate of return	1.04%	0.89%	0.62%	0.81%	0.79%	1.64%	2.07%	2.16%
EPS ³	169	10,926	5,725	6,640	3,954	11,709	15,231	17,620
Distribution rate	444%	11%	14.8%	10.5%	20.2%	14.1%	13.7%	12.3%
Net sales ¹	62,306	63,262	75,719	83,612	84,280	89,155	93,800	98,571
EBITDA ¹	4,942	5,838	6,811	6,536	6,757	7,706	8,039	8,497
EBIT ¹	2,436	3,195	3,848	3,488	3,548	4,340	4,755	5,192
Net income ¹	31.3	1,968	1,032	1,196	712.9	2,082	2,687	3,056
Net Debt ¹	6,481	4,890	4,830	4,723	4,833	4,954	3,652	851.5
Reference price ³	72,100.00	135,000.00	138,000.00	86,500.00	101,800.00	100,800.00	100,800.00	100,800.00
Nbr of stocks (in thousands)	180,066	180,066	180,066	180,066	180,066	180,066	-	-
Announcement Date	30/01/20	28/01/21	27/01/22	27/01/23	08/01/24	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
LG ELECTRONICS INC.	8.61x	0.25x	2.88x	+1.64%	12.96B
SONY GROUP CORPORATION	15.67x	1.41x	8.21x	+0.75%	112B
PANASONIC HOLDINGS CORPORATION	8.87x	0.4x	4.15x	+3.05%	20.2B
DIXON TECHNOLOGIES (INDIA) LIMITED	103.62x	2.29x	58.28x	+0.07%	8.6B
SHARP CORPORATION	32.59x	0.41x	17.71x	+0.55%	4.17B
GN STORE NORD A/S	22.59x	1.83x	11.07x	+0.01%	3.57B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	50.08x	3.54x	32.22x	+0.82%	3.55B
SHENZHEN MTC CO., LTD.	9.69x	-	-	+3.87%	2.97B
HANGZHOU EZVIZ NETWORK CO., LTD.	29.47x	-	-	+1.58%	2.88B
Average	31.24x	1.45x	19.22x	+1.37%	19.02B
Weighted average by Cap.	20.15x	1.27x	10.72x	+1.10%