Valuation Samsung Heavy Industries Co., Ltd.

Stocks

End-of-day quote Korea S.E. Other stock markets 14/07/2026			5-day change	1st Jan Change
21,250.00 ^KRW	-3.63%		-5.35%	-11.83%

07-10	Adnoc Logistics & Services Awards $900 Million LNG Carriers Contract to China's Jiangnan Shipyard	MT
07-10	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,867,533	4,378,305	6,619,666	9,651,900	20,585,025	18,150,696	-	-
Change	-	-10.05%	51.19%	45.81%	113.27%	-11.83%	-	-
Enterprise Value (EV) ¹	6,543	6,453	8,140	11,126	21,166	18,736	17,560	16,399
Change	-	-1.37%	26.14%	36.68%	90.24%	-11.48%	-6.27%	-6.61%
P/E	-2.61x	-7.05x	-44.5x	151x	37.7x	17.7x	12.5x	10.6x
PBR	1.18x	1.21x	1.92x	2.54x	4.96x	3.54x	2.75x	2.24x
PEG	-	0.1x	0.6x	-1x	0x	0.2x	0.3x	0.6x
Capitalization / Revenue	0.74x	0.74x	0.83x	0.97x	1.93x	1.41x	1.24x	1.15x
EV / Revenue	0.99x	1.09x	1.02x	1.12x	1.99x	1.45x	1.2x	1.04x
EV / EBITDA	-5.88x	-9.85x	17.2x	14.1x	18.5x	10.7x	7.86x	6.41x
EV / EBIT	-4.99x	-7.55x	34.9x	22.1x	24.5x	12.6x	8.95x	7.24x
EV / FCF	8.12x	-3.68x	-12.2x	23.1x	15.7x	12.9x	11.8x	9.35x
FCF Yield	12.3%	-27.2%	-8.23%	4.32%	6.36%	7.73%	8.48%	10.7%
Dividend per Share ³	-	-	-	-	-	114.3	185.7	316.7
Rate of return	-	-	-	-	-	0.54%	0.87%	1.49%
EPS ³	-2,174	-725	-174	75	639	1,200	1,701	1,997
Distribution rate	-	-	-	-	-	9.52%	10.9%	15.9%
Net sales ¹	6,622	5,945	8,009	9,903	10,650	12,894	14,680	15,787
EBITDA ¹	-1,113	-655.2	474	791.9	1,146	1,749	2,235	2,557
EBIT ¹	-1,312	-854.4	233.3	502.7	862.2	1,482	1,962	2,266
Net income ¹	-1,452	-627.4	-155.6	53.9	535.8	1,046	1,488	1,758
Net Debt ¹	1,676	2,075	1,521	1,474	581.4	585.2	-590.5	-1,751
Reference price ³	5,670.00	5,110.00	7,750.00	11,300.00	24,100.00	21,250.00	21,250.00	21,250.00
Nbr of stocks (in thousands)	854,150	854,150	854,150	854,150	854,150	854,150	-	-
Announcement Date	27/01/22	30/01/23	07/02/24	05/02/25	30/01/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAMSUNG HEAVY INDUSTRIES CO., LTD.	17.7x	1.45x	10.71x	0.54%	12.2B
CHINA CSSC HOLDINGS LIMITED	13.41x	0.63x	4.9x	2.65%	37.52B
GUANGDONG SONGFA CERAMICS CO.,LTD.	20.33x	3.35x	15.15x	-	23.4B
HANWHA OCEAN CO., LTD.	14.88x	1.98x	12.87x	0%	15.81B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	6.76x	0.44x	2.37x	5.01%	15.54B
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	7.63x	1.58x	4.69x	6.42%	10.89B
TKMS AG & CO KGAA	41.88x	1.52x	14.81x	0.97%	5.98B
SEATRIUM LIMITED	13.2x	0.73x	7.42x	2.21%	5.2B
FINCANTIERI S.P.A.	29.17x	0.63x	8.19x	0.2%	4.89B
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED	9.26x	-	-	-	3.93B
Average	17.42x	1.37x	9.01x	2.25%	13.54B
Weighted average by Cap.	15.63x	1.45x	8.58x	2.52%