Financials Samsung Electronics Co., Ltd. London S.E.

Equities

SMSN

US7960508882

Phones & Handheld Devices

Market Closed - London S.E. Other stock markets 16:35:23 03/05/2024 BST			5-day change	1st Jan Change
1,450 ^USD	+1.26%		+3.72%	-3.14%

09:23am	Samsung Group Firms Set to Invest in US-based Latus Bio	MT
05-03	Google trial wraps up as judge weighs landmark US antitrust claims	RE

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	370,472,922	544,116,848	526,023,507	371,684,753	519,893,772	516,413,607	-	-
Enterprise Value (EV) ²	276,732	439,607	420,214	266,795	440,204	426,621	408,882	383,564
P/E ratio	17.6 x	21.1 x	13.6 x	6.86 x	36.8 x	15 x	11.1 x	11 x
Yield	2.54%	1.75%	1.84%	2.61%	1.84%	1.86%	1.86%	1.88%
Capitalization / Revenue	1.61 x	2.3 x	1.88 x	1.23 x	2.01 x	1.66 x	1.49 x	1.41 x
EV / Revenue	1.2 x	1.86 x	1.5 x	0.88 x	1.7 x	1.37 x	1.18 x	1.05 x
EV / EBITDA	5.09 x	6.97 x	5.07 x	3.36 x	10.5 x	5.24 x	4.01 x	3.64 x
EV / FCF	13.8 x	15.9 x	23.4 x	20.8 x	-32.7 x	24 x	14.9 x	8.99 x
FCF Yield	7.23%	6.3%	4.28%	4.8%	-3.06%	4.18%	6.73%	11.1%
Price to Book	1.31 x	2.06 x	1.58 x	0.96 x	1.33 x	1.39 x	1.26 x	1.17 x
Nbr of stocks (in thousands)	6,792,669	6,792,669	6,792,669	6,792,669	6,792,669	6,792,669	-	-
Reference price ³	55,800	81,000	78,300	55,300	78,500	77,600	77,600	77,600
Announcement Date	30/01/20	28/01/21	26/01/22	30/01/23	30/01/24	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	230,400	236,810	279,605	302,230	258,936	310,474	347,503	366,545
EBITDA ¹	54,340	63,110	82,920	79,330	42,100	81,366	102,003	105,401
EBIT ¹	27,770	35,990	51,634	43,380	6,540	41,225	57,735	58,483
Operating Margin	12.05%	15.2%	18.47%	14.35%	2.53%	13.28%	16.61%	15.96%
Earnings before Tax (EBT) ¹	30,430	36,350	53,352	46,440	11,006	45,267	61,664	62,987
Net income ¹	21,510	26,090	39,244	54,730	14,473	34,397	45,318	45,321
Net margin	9.34%	11.02%	14.04%	18.11%	5.59%	11.08%	13.04%	12.36%
EPS ²	3,166	3,841	5,777	8,057	2,131	5,184	6,961	7,084
Free Cash Flow ³	20,010,000	27,700,000	17,990,000	12,800,000	-13,480,000	17,811,643	27,528,193	42,680,800
FCF margin	8,684.9%	11,697.14%	6,434.08%	4,235.19%	-5,205.93%	5,736.93%	7,921.72%	11,644.08%
FCF Conversion (EBITDA)	36,823.7%	43,891.62%	21,695.61%	16,135.13%	-	21,890.81%	26,987.72%	40,493.8%
FCF Conversion (Net income)	93,026.5%	106,170.95%	45,841.64%	23,387.54%	-	51,781.96%	60,744.03%	94,174.28%
Dividend per Share ²	1,416	1,416	1,444	1,444	1,444	1,444	1,444	1,461
Announcement Date	30/01/20	28/01/21	26/01/22	30/01/23	30/01/24	-	-	-

¹KRW in Billions²KRW³KRW in Million

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1
Net sales ¹	73,000	76,566	77,782	77,000	76,780	70,460	63,750	60,000	123,751	67,000	67,780	71,916	73,001	82,350	83,612	84,861
EBITDA ¹	23,880	22,730	23,130	23,170	19,880	13,150	9,440	9,440	-	11,300	11,880	15,840	17,966	22,274	23,910	24,683
EBIT ¹	15,800	13,867	14,121	14,000	10,850	4,310	640	600	-	2,400	2,800	6,600	8,287	12,232	13,318	13,991
Operating Margin	21.64%	18.11%	18.16%	18.18%	14.13%	6.12%	1%	1%	-	3.58%	4.13%	9.18%	11.35%	14.85%	15.93%	16.49%
Earnings before Tax (EBT) ¹	16,356	14,363	15,070	14,460	11,860	5,050	1,826	1,713	-	3,943	3,524	7,707	10,320	14,778	15,629	16,844
Net income ¹	12,057	10,643	11,129	10,950	9,140	23,500	1,401	1,547	-	5,501	6,024	6,621	7,392	10,543	11,241	12,331
Net margin	16.52%	13.9%	14.31%	14.22%	11.9%	33.35%	2.2%	2.58%	-	8.21%	8.89%	9.21%	10.13%	12.8%	13.44%	14.53%
EPS ²	1,776	1,566	1,638	1,613	1,346	3,460	206.0	228.0	434.0	810.0	887.0	975.0	1,140	1,568	1,759	1,792
Dividend per Share ²	-	-	-	361.0	361.0	361.0	361.0	361.0	-	361.0	361.0	361.0	361.0	361.0	361.0	361.0
Announcement Date	07/10/21	26/01/22	27/04/22	06/07/22	27/10/22	30/01/23	26/04/23	06/07/23	06/07/23	10/10/23	30/01/24	29/04/24	-	-	-	-

¹KRW in Billions²KRW

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	93,741	104,510	105,810	104,890	79,690	89,792	107,531	132,850
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ²	20,010,000	27,700,000	17,990,000	12,800,000	-13,480,000	17,811,643	27,528,193	42,680,800
ROE (net income / shareholders' equity)	8.69%	10%	14%	17%	4%	9.29%	11.4%	10.6%
ROA (Net income/ Total Assets)	6.22%	7.14%	9.75%	12.5%	3.2%	7.5%	9.18%	8.63%
Assets ¹	345,959	365,401	402,429	437,525	452,265	458,466	493,411	525,079
Book Value Per Share ³	42,701	39,406	49,629	57,822	59,170	55,634	61,454	66,259
Cash Flow per Share ³	6,680	9,612	9,586	10,416	6,499	11,365	13,485	13,995
Capex ¹	25,370	37,590	47,120	49,430	57,610	53,461	55,045	58,229
Capex / Sales	11.01%	15.87%	16.85%	16.36%	22.25%	17.22%	15.84%	15.89%
Announcement Date	30/01/20	28/01/21	26/01/22	30/01/23	30/01/24	-	-	-

¹KRW in Billions²KRW in Million³KRW

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Samsung Electronics Co., Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

77,600 KRW

Average target price

103,324 KRW

Spread / Average Target

+33.15%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Phones & Handheld Devices

	1st Jan change	Capi.
SHENZHEN AISIDI CO., LTD.	+28.42%	2.06B
HTC CORPORATION	-16.57%	1.1B
MERRY ELECTRONICS CO., LTD.	+10.50%	829M
JNTC CO., LTD.	+62.15%	821M
SK NETWORKS COMPANY LIMITED	-12.35%	768M
SHELLY GROUP AD	+44.37%	671M
NINGBO BIRD CO.,LTD.	-28.90%	363M
OPTIEMUS INFRACOM LIMITED $Stock Optiemus Infracom Limited$	-12.66%	284M
SMART SHARE GLOBAL LIMITED	+87.37%	214M

Other Phones & Handheld Devices