Valuation Samsung Electronics Co., Ltd.

Equities

A005930

KR7005930003

Phones & Handheld Devices

End-of-day quote Korea S.E. Other stock markets 18/05/2026			5-day change	1st Jan Change
281,000.00 ^KRW	+3.88%		-1.58%	+134.36%

11:16am	What are Samsung union workers demanding and how might a strike play out?	RE
10:51am	South Korean Stocks Close Sharply Lower; Samsung, Techwing Shares Slide	MT

Company Valuation: Samsung Electronics Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	526,023,507	371,684,753	519,893,772	353,964,024	769,601,501	1,791,323,199	-	-
Change	-	-29.34%	39.87%	-31.92%	117.42%	132.76%	-	-
Enterprise Value (EV) ¹	420,214	266,795	440,204	260,642	668,992	1,505,010	1,265,897	1,008,582
Change	-	-36.51%	65%	-40.79%	156.67%	124.97%	-15.89%	-20.33%
P/E ratio	13.6x	6.86x	36.8x	10.7x	18.2x	6.46x	5.27x	5.29x
PBR	1.58x	0.96x	1.33x	0.81x	1.89x	2.68x	1.89x	1.42x
PEG	-	0.2x	-0.5x	0x	0.5x	0x	0.2x	-12.54x
Capitalization / Revenue	1.88x	1.23x	2.01x	1.18x	2.31x	2.67x	2.22x	2.15x
EV / Revenue	1.5x	0.88x	1.7x	0.87x	2.01x	2.25x	1.57x	1.21x
EV / EBITDA	5.07x	3.36x	10.5x	3.6x	7.67x	3.83x	2.71x	2.13x
EV / EBIT	8.14x	6.15x	67.3x	7.96x	15.3x	4.4x	2.97x	2.43x
EV / FCF	23.4x	20.8x	-32.7x	12.1x	17.7x	7.51x	5x	3.69x
FCF Yield	4.28%	4.8%	-3.06%	8.28%	5.65%	13.3%	20%	27.1%
Dividend per Share ³	1,444	1,444	1,444	1,446	1,668	1,659	1,602	1,612
Rate of return	1.84%	2.61%	1.84%	2.72%	1.39%	0.59%	0.57%	0.57%
EPS ³	5,777	8,057	2,131	4,950	6,605	43,477	53,323	53,098
Distribution rate	25%	17.9%	67.8%	29.2%	25.3%	3.82%	3%	3.04%
Net sales ¹	279,605	302,230	258,936	300,870	333,606	669,879	806,610	832,569
EBITDA ¹	82,920	79,330	42,100	72,350	87,210	392,590	466,775	474,184
EBIT ¹	51,634	43,380	6,540	32,730	43,601	342,359	425,888	415,385
Net income ¹	39,244	54,730	14,473	33,621	44,261	276,854	342,870	341,680
Net Debt ¹	-105,810	-104,890	-79,690	-93,322	-100,610	-286,313	-525,426	-782,742
Reference price ³	78,300.00	55,300.00	78,500.00	53,200.00	119,900.00	281,000.00	281,000.00	281,000.00
Nbr of stocks (in thousands)	6,792,669	6,792,669	6,792,669	6,792,669	6,624,139	6,648,650	-	-
Announcement Date	26/01/22	30/01/23	30/01/24	31/01/25	28/01/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
SAMSUNG ELECTRONICS CO., LTD.	6.46x	2.25x	3.83x	0.59%	1,197B
SHELLY GROUP SE	25.58x	5.04x	19.81x	0.35%	1.27B
SK NETWORKS COMPANY LIMITED	25.46x	0.39x	9.85x	3.33%	1.07B
JNTC CO., LTD.	18.78x	3.94x	13.61x	-	804M
XPLORA TECHNOLOGIES	15.3x	1.28x	8.1x	-.--%	258M
ZEPP HEALTH CORPORATION	1067x	-	-	-	156M
Average	193.10x	2.58x	11.04x	1.07%	200.07B
Weighted average by Cap.	6.65x	2.25x	3.86x	0.59%