Valuation LG Electronics Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 10:04:10 2026-09-14 am EDT			5-day change	1st Jan Change
22.90 ^EUR	-8.40%		-11.02%	+63.77%

Sep. 11	As NSE, Reliance Jio eye listings, what are India's biggest share offerings?	RE
Sep. 09	Stingray Group Inc. And LG Electronics Inc. Expand European Footprint, Launch 20 FAST Channels Across 13 Countries On LG Channels	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,603,455	14,811,995	17,368,560	14,308,737	15,802,391	33,337,737	-	-
Change	-	-37.25%	17.26%	-17.62%	10.44%	110.97%	-	-
Enterprise Value (EV) ¹	28,433	19,535	22,202	21,978	20,992	36,086	35,255	34,509
Change	-	-31.3%	13.65%	-1.01%	-4.49%	71.9%	-2.3%	-2.12%
P/E	24.1x	13x	25.7x	41x	17.2x	16.3x	12.9x	10.8x
PBR	1.3x	0.74x	0.84x	0.65x	0.52x	1.32x	1.2x	1.08x
PEG	-	0.8x	-0.6x	-0.8x	0x	0x	0.5x	0.6x
Capitalization / Revenue	0.31x	0.18x	0.21x	0.16x	0.18x	0.35x	0.33x	0.31x
EV / Revenue	0.38x	0.23x	0.26x	0.25x	0.24x	0.38x	0.35x	0.32x
EV / EBITDA	4.17x	2.99x	3.29x	3.16x	3.43x	4.51x	4.24x	3.79x
EV / EBIT	7.39x	5.6x	6.26x	6.41x	8.47x	8.24x	7.37x	6.22x
EV / FCF	970x	-2,176x	12.5x	27.1x	12.6x	11.2x	8.97x	8.48x
FCF Yield	0.1%	-0.05%	8%	3.69%	7.93%	8.95%	11.2%	11.8%
Dividend per Share ³	850	700	800	1,000	1,350	1,541	1,933	1,847
Rate of return	0.62%	0.81%	0.79%	1.2%	1.47%	0.78%	0.98%	0.93%
EPS ³	5,725	6,640	3,954	2,036	5,330	12,193	15,415	18,332
Distribution rate	14.8%	10.5%	20.2%	49.1%	25.3%	12.6%	12.5%	10.1%
Net sales ¹	75,719	83,612	84,280	87,744	89,201	95,730	100,935	106,618
EBITDA ¹	6,811	6,536	6,757	6,953	6,118	7,997	8,306	9,103
EBIT ¹	3,848	3,488	3,548	3,430	2,478	4,378	4,785	5,551
Net income ¹	1,032	1,196	712.9	367.5	960.6	2,151	2,786	3,267
Net Debt ¹	4,830	4,723	4,833	7,669	5,190	2,749	1,918	1,171
Reference price ³	138,000.00	86,500.00	101,800.00	83,500.00	91,900.00	198,200.00	198,200.00	198,200.00
Nbr of stocks (in thousands)	180,066	180,066	180,066	180,066	180,066	179,336	-	-
Announcement Date	1/27/22	1/27/23	1/8/24	1/8/25	1/30/26	-	-	-

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.($)
SONY GROUP CORPORATION	16.65x	1.52x	7.43x	0.95%	139B
PANASONIC HOLDINGS CORPORATION	20.46x	1.31x	9.73x	1.38%	63.85B
LG ELECTRONICS INC.	16.36x	0.38x	4.54x	0.77%	25.06B
SHENZHEN MTC CO., LTD.	25.97x	-	-	-	5.34B
HANGZHOU EZVIZ NETWORK CO., LTD.	28.84x	-	-	1.89%	3.26B
CASIO COMPUTER CO.,LTD.	16.14x	1.21x	7.51x	2.93%	2.89B
SHARP CORPORATION	15.14x	0.41x	10.12x	-.--%	2.87B
XIAMEN INTRETECH INC.	37.32x	-	-	0.81%	2.7B
Average	22.11x	0.97x	7.87x	1.25%	30.61B
Weighted average by Cap.	18.18x	1.32x	7.78x	1.07%