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 39,562,979 - -
Change - -37.25% 17.26% -17.62% 10.44% 150.36% - -
Enterprise Value (EV) 1 28,433 19,535 22,202 21,978 20,992 42,519 41,015 39,819
Change - -31.3% 13.65% -1.01% -4.49% 102.55% -3.54% -2.92%
P/E 24.1x 13x 25.7x 41x 17.2x 19.4x 15.7x 13.4x
PBR 1.3x 0.74x 0.84x 0.65x 0.52x 1.61x 1.47x 1.33x
PEG - 0.8x -0.6x -0.8x 0x 0x 0.7x 0.8x
Capitalization / Revenue 0.31x 0.18x 0.21x 0.16x 0.18x 0.42x 0.4x 0.38x
EV / Revenue 0.38x 0.23x 0.26x 0.25x 0.24x 0.45x 0.41x 0.38x
EV / EBITDA 4.17x 2.99x 3.29x 3.16x 3.43x 5.63x 5.15x 4.55x
EV / EBIT 7.39x 5.6x 6.26x 6.41x 8.47x 10.7x 9.19x 7.87x
EV / FCF 970x -2,176x 12.5x 27.1x 12.6x 14.6x 10.3x 9.64x
FCF Yield 0.1% -0.05% 8% 3.69% 7.93% 6.86% 9.72% 10.4%
Dividend per Share 3 850 700 800 1,000 1,350 1,407 1,896 2,120
Rate of return 0.62% 0.81% 0.79% 1.2% 1.47% 0.6% 0.81% 0.9%
EPS 3 5,725 6,640 3,954 2,036 5,330 12,091 14,958 17,488
Distribution rate 14.8% 10.5% 20.2% 49.1% 25.3% 11.6% 12.7% 12.1%
Net sales 1 75,719 83,612 84,280 87,744 89,201 94,274 99,243 104,104
EBITDA 1 6,811 6,536 6,757 6,953 6,118 7,547 7,963 8,745
EBIT 1 3,848 3,488 3,548 3,430 2,478 3,973 4,463 5,059
Net income 1 1,032 1,196 712.9 367.5 960.6 2,166 2,707 3,078
Net Debt 1 4,830 4,723 4,833 7,669 5,190 2,956 1,452 256.2
Reference price 3 138,000.00 86,500.00 101,800.00 83,500.00 91,900.00 234,500.00 234,500.00 234,500.00
Nbr of stocks (in thousands) 180,066 180,066 180,066 180,066 180,066 180,061 - -
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.($)
19.35x0.45x5.63x0.6% 26.19B
17.1x1.51x7.91x0.76% 121B
38.49x1.32x14.19x0.98% 59.35B
29.55x - - - 7.92B
69.51x1.52x39.69x0.09% 7.91B
31.98x - - 1.74% 3.14B
23.69x1.4x11.41x2.47% 2.53B
34.03x - - 0.89% 2.45B
7.08x0.34x7.71x-.--% 2.4B
Average 30.09x 1.09x 14.42x 0.94% 25.83B
Weighted average by Cap. 25.37x 1.32x 10.53x 0.8%

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

  1. Stock Market
  2. Stocks
  3. A066570 Stock
  4. Valuation LG Electronics Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!