Company Valuation: LG Electronics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 23,603,455 14,811,995 17,368,560 14,308,737 15,802,391 51,017,491 - -
Change - -37.25% 17.26% -17.62% 10.44% 222.85% - -
Enterprise Value (EV) 1 28,433 19,535 22,202 21,978 20,992 53,974 52,469 51,274
Change - -31.3% 13.65% -1.01% -4.49% 157.11% -2.79% -2.28%
P/E ratio 24.1x 13x 25.7x 41x 17.2x 25.1x 20.3x 17.3x
PBR 1.3x 0.74x 0.84x 0.65x 0.52x 2.08x 1.9x 1.72x
PEG - 0.8x -0.6x -0.8x 0x 0x 0.9x 1x
Capitalization / Revenue 0.31x 0.18x 0.21x 0.16x 0.18x 0.54x 0.52x 0.49x
EV / Revenue 0.38x 0.23x 0.26x 0.25x 0.24x 0.57x 0.53x 0.49x
EV / EBITDA 4.17x 2.99x 3.29x 3.16x 3.43x 7.16x 6.61x 5.89x
EV / EBIT 7.39x 5.6x 6.26x 6.41x 8.47x 13.6x 11.8x 10.2x
EV / FCF 970x -2,176x 12.5x 27.1x 12.6x 18.5x 13.2x 12.4x
FCF Yield 0.1% -0.05% 8% 3.69% 7.93% 5.4% 7.6% 8.05%
Dividend per Share 3 850 700 800 1,000 1,350 1,654 1,896 2,120
Rate of return 0.62% 0.81% 0.79% 1.2% 1.47% 0.55% 0.63% 0.7%
EPS 3 5,725 6,640 3,954 2,036 5,330 12,091 14,958 17,488
Distribution rate 14.8% 10.5% 20.2% 49.1% 25.3% 13.7% 12.7% 12.1%
Net sales 1 75,719 83,612 84,280 87,744 89,201 94,170 98,991 103,762
EBITDA 1 6,811 6,536 6,757 6,953 6,118 7,537 7,938 8,701
EBIT 1 3,848 3,488 3,548 3,430 2,478 3,964 4,441 5,019
Net income 1 1,032 1,196 712.9 367.5 960.6 2,166 2,707 3,078
Net Debt 1 4,830 4,723 4,833 7,669 5,190 2,956 1,452 256.2
Reference price 3 138,000.00 86,500.00 101,800.00 83,500.00 91,900.00 303,000.00 303,000.00 303,000.00
Nbr of stocks (in thousands) 180,066 180,066 180,066 180,066 180,066 180,061 - -
Announcement Date 1/27/22 1/27/23 1/8/24 1/8/25 1/30/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.06x0.57x7.16x0.55% 32.79B
18.58x1.64x8.63x0.7% 131B
35.43x1.22x13.15x1.07% 54.69B
29.55x - - - 7.9B
64.95x1.42x37.07x0.1% 7.33B
32.98x - - 1.69% 3.23B
7.84x0.36x8.23x-.--% 2.67B
35.73x - - 0.84% 2.56B
23.72x1.4x11.42x2.47% 2.54B
Average 30.43x 1.10x 14.28x 0.93% 27.21B
Weighted average by Cap. 25.26x 1.37x 10.42x 0.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. A066570 Stock
  4. Valuation LG Electronics Inc.