Valuation Samsung SDS Co., Ltd.

Stocks

End-of-day quote Korea S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
199,600.00 ^KRW	+6.00%		+2.15%	+16.38%

07-09	Samsung SDS Scraps Stock Incentive Plan Following Employee Opposition	MT
06-26	Samsung Group to Invest KRW1,000 Trillion in Korea; Samsung Elec Shares Decline 7%, Samsung SDI Fall 5%	MT

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	15,439,097	-	-
Change	-	-21.41%	38.21%	-24.82%	34.19%	16.38%	-	-
Enterprise Value (EV) ¹	7,976	5,354	8,526	4,845	7,702	9,134	8,379	7,941
Change	-	-32.88%	59.26%	-43.18%	58.98%	18.59%	-8.27%	-5.23%
P/E	19.8x	8.65x	19x	13.1x	17.5x	21.2x	17.3x	15.9x
PBR	1.68x	1.16x	1.52x	1.06x	1.34x	1.47x	1.39x	1.3x
PEG	-	0.1x	-0.5x	1.43x	53.52x	-5.14x	0.8x	1.82x
Capitalization / Revenue	0.89x	0.55x	0.99x	0.71x	0.95x	1.08x	1.02x	0.96x
EV / Revenue	0.59x	0.31x	0.64x	0.35x	0.55x	0.64x	0.55x	0.5x
EV / EBITDA	6.38x	3.75x	6x	3.19x	4.85x	6.12x	4.75x	4.05x
EV / EBIT	9.87x	5.84x	10.5x	5.32x	8.05x	10.6x	7.68x	6.6x
EV / FCF	11.5x	7.67x	8.44x	4.07x	8.67x	11.5x	8.92x	8.77x
FCF Yield	8.7%	13%	11.8%	24.6%	11.5%	8.73%	11.2%	11.4%
Dividend per Share ³	2,400	3,200	2,700	2,900	3,190	3,322	3,561	3,725
Rate of return	1.53%	2.6%	1.59%	2.27%	1.86%	1.66%	1.78%	1.87%
EPS ³	7,899	14,218	8,965	9,787	9,819	9,414	11,532	12,542
Distribution rate	30.4%	22.5%	30.1%	29.6%	32.5%	35.3%	30.9%	29.7%
Net sales ¹	13,630	17,235	13,277	13,828	13,930	14,330	15,184	16,040
EBITDA ¹	1,250	1,428	1,421	1,518	1,587	1,493	1,763	1,961
EBIT ¹	808.1	916.1	808.2	911.1	957.1	863.9	1,092	1,204
Net income ¹	611.2	1,130	693.4	757	759.5	730.1	887.7	959.2
Net Debt ¹	-4,129	-4,161	-4,623	-5,040	-5,563	-6,305	-7,060	-7,498
Reference price ³	156,500.00	123,000.00	170,000.00	127,800.00	171,500.00	199,600.00	199,600.00	199,600.00
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.	20x	0.58x	5.53x	1.76%	10.28B
VERISK ANALYTICS, INC.	25.54x	8.71x	15.44x	1.07%	24.29B
SS&C TECHNOLOGIES HOLDINGS, INC.	16.88x	3.28x	8.27x	1.66%	16.04B
OTSUKA CORPORATION	17.35x	0.64x	8.47x	3.27%	6.79B
NS SOLUTIONS CORPORATION	21.07x	1.44x	9.65x	2.38%	4.28B
REPLY S.P.A.	12.98x	1.12x	6.22x	1.56%	4.07B
POSCO DX COMPANY LTD.	69.67x	2.66x	46.69x	0.68%	2.04B
CHINA TRANSINFO TECHNOLOGY CO., LTD	21.68x	0.83x	9.77x	0.49%	1.69B
Average	25.65x	2.41x	13.76x	1.61%	8.69B
Weighted average by Cap.	22.11x	4.20x	11.52x	1.61%