Valuation Samsung SDS Co., Ltd.

Stocks

End-of-day quote Korea S.E. Other stock markets 11/06/2026			5-day change	1st Jan Change
229,500.00 ^KRW	+2.00%		-23.63%	+33.82%

05-28	Samsung Securities Co.,Ltd., Samsung SDS Co., Ltd. and Samsung Card Co., Ltd. agreed to acquire 4% stake in Dunamu Inc. for approximately KRW 610 billion.	CI
05-22	Creosg Co wins 2 billion won order from Samsung SDS	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,105,304	9,514,073	13,149,532	9,885,354	13,265,557	17,751,868	-	-
Change	-	-21.41%	38.21%	-24.82%	34.19%	33.82%	-	-
Enterprise Value (EV) ¹	7,976	5,354	8,526	4,845	7,702	11,380	10,627	10,083
Change	-	-32.88%	59.26%	-43.18%	58.98%	47.74%	-6.61%	-5.12%
P/E Ratio	19.8x	8.65x	19x	13.1x	17.5x	24.1x	19.5x	18x
PBR	1.68x	1.16x	1.52x	1.06x	1.34x	1.67x	1.57x	1.47x
PEG	-	0.1x	-0.5x	1.43x	53.52x	-4.85x	0.8x	2.11x
Capitalization / Revenue	0.89x	0.55x	0.99x	0.71x	0.95x	1.24x	1.17x	1.12x
EV / Revenue	0.59x	0.31x	0.64x	0.35x	0.55x	0.8x	0.7x	0.63x
EV / EBITDA	6.38x	3.75x	6x	3.19x	4.85x	7.58x	6x	5.05x
EV / EBIT	9.87x	5.84x	10.5x	5.32x	8.05x	13.1x	9.7x	8.54x
EV / FCF	11.5x	7.67x	8.44x	4.07x	8.67x	14.1x	10.8x	9.88x
FCF Yield	8.7%	13%	11.8%	24.6%	11.5%	7.07%	9.27%	10.1%
Dividend per Share ³	2,400	3,200	2,700	2,900	3,190	3,322	3,525	3,696
Rate of return	1.53%	2.6%	1.59%	2.27%	1.86%	1.48%	1.57%	1.64%
EPS ³	7,899	14,218	8,965	9,787	9,819	9,331	11,528	12,512
Distribution rate	30.4%	22.5%	30.1%	29.6%	32.5%	35.6%	30.6%	29.5%
Net sales ¹	13,630	17,235	13,277	13,828	13,930	14,302	15,143	15,889
EBITDA ¹	1,250	1,428	1,421	1,518	1,587	1,501	1,771	1,997
EBIT ¹	808.1	916.1	808.2	911.1	957.1	866.2	1,096	1,180
Net income ¹	611.2	1,130	693.4	757	759.5	723.3	887.5	956.4
Net Debt ¹	-4,129	-4,161	-4,623	-5,040	-5,563	-6,372	-7,125	-7,669
Reference price ³	156,500.00	123,000.00	170,000.00	127,800.00	171,500.00	225,000.00	225,000.00	225,000.00
Nbr of stocks (in thousands)	77,350	77,350	77,350	77,350	77,350	77,350	-	-
Announcement Date	27/01/22	26/01/23	25/01/24	23/01/25	22/01/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAMSUNG SDS CO., LTD.	24.11x	0.77x	7.35x	1.48%	11.45B
VERISK ANALYTICS, INC.	25.08x	8.57x	15.21x	1.08%	23.99B
SS&C TECHNOLOGIES HOLDINGS, INC.	17.28x	3.34x	8.41x	1.61%	16.44B
OTSUKA CORPORATION	17.37x	0.63x	8.39x	3.27%	6.92B
REPLY S.P.A.	13.66x	1.2x	6.65x	1.48%	4.36B
NS SOLUTIONS CORPORATION	19.92x	1.34x	9.41x	2.46%	3.71B
POSCO DX COMPANY LTD.	56.69x	3.29x	40.72x	0.74%	2.58B
NORTHKING INFORMATION TECHNOLOGY CO., LTD.	34.26x	-	-	-	1.84B
CHINA TRANSINFO TECHNOLOGY CO., LTD	23.07x	0.91x	10.74x	0.46%	1.74B
Average	25.72x	2.51x	13.36x	1.57%	8.12B
Weighted average by Cap.	22.80x	4.13x	11.70x	1.55%