|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29,050.00 KRW | +1.22% |
|
+1.75% | +20.54% |
| Apr. 15 | French and Benelux stocks-Factors to watch on Wednesday | RE |
| Apr. 14 | GTT receives order from Samsung Heavy Industries for tank design of new LNG carrier | RE |
Company Valuation: Samsung Heavy Industries Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,867,533 | 4,378,305 | 6,619,666 | 9,651,900 | 20,585,025 | 24,813,070 | - | - |
| Change | - | -10.05% | 51.19% | 45.81% | 113.27% | 20.54% | - | - |
| Enterprise Value (EV) 1 | 6,543 | 6,453 | 8,140 | 11,126 | 21,166 | 25,532 | 23,430 | 24,531 |
| Change | - | -1.37% | 26.14% | 36.68% | 90.24% | 20.63% | -8.24% | 4.7% |
| P/E ratio | -2.61x | -7.05x | -44.5x | 151x | 37.7x | 20.2x | 15.7x | 14.4x |
| PBR | 1.18x | 1.21x | 1.92x | 2.54x | 4.96x | 4.39x | 3.4x | 2.74x |
| PEG | - | 0.1x | 0.6x | -1x | 0x | 0x | 0.6x | 1.53x |
| Capitalization / Revenue | 0.74x | 0.74x | 0.83x | 0.97x | 1.93x | 1.93x | 1.73x | 1.64x |
| EV / Revenue | 0.99x | 1.09x | 1.02x | 1.12x | 1.99x | 1.99x | 1.64x | 1.62x |
| EV / EBITDA | -5.88x | -9.85x | 17.2x | 14.1x | 18.5x | 13.9x | 10.4x | 10.2x |
| EV / EBIT | -4.99x | -7.55x | 34.9x | 22.1x | 24.5x | 16.4x | 11.9x | 11.3x |
| EV / FCF | 8.12x | -3.68x | -12.2x | 23.1x | 15.7x | 20x | 14.2x | 14.6x |
| FCF Yield | 12.3% | -27.2% | -8.23% | 4.32% | 6.36% | 5.01% | 7.06% | 6.87% |
| Dividend per Share 3 | - | - | - | - | - | 114.3 | 185.7 | - |
| Rate of return | - | - | - | - | - | 0.39% | 0.64% | - |
| EPS 3 | -2,174 | -725 | -174 | 75 | 639 | 1,442 | 1,848 | 2,022 |
| Distribution rate | - | - | - | - | - | 7.93% | 10% | - |
| Net sales 1 | 6,622 | 5,945 | 8,009 | 9,903 | 10,650 | 12,851 | 14,314 | 15,165 |
| EBITDA 1 | -1,113 | -655.2 | 474 | 791.9 | 1,146 | 1,838 | 2,260 | 2,404 |
| EBIT 1 | -1,312 | -854.4 | 233.3 | 502.7 | 862.2 | 1,558 | 1,962 | 2,180 |
| Net income 1 | -1,452 | -627.4 | -155.6 | 53.9 | 535.8 | 1,254 | 1,625 | 1,817 |
| Net Debt 1 | 1,676 | 2,075 | 1,521 | 1,474 | 581.4 | 719.4 | -1,384 | -282 |
| Reference price 3 | 5,670.00 | 5,110.00 | 7,750.00 | 11,300.00 | 24,100.00 | 29,050.00 | 29,050.00 | 29,050.00 |
| Nbr of stocks (in thousands) | 854,150 | 854,150 | 854,150 | 854,150 | 854,150 | 854,150 | - | - |
| Announcement Date | 1/27/22 | 1/30/23 | 2/7/24 | 2/5/25 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.15x | 1.99x | 13.89x | 0.39% | 16.99B | |
| 24.85x | 0.97x | 11.88x | 0.92% | 36.46B | |
| 28.48x | 3.09x | 21.83x | -.--% | 27.27B | |
| 8.74x | 0.65x | 3.7x | 4% | 20.31B | |
| 8.94x | 1.91x | 5.61x | 5.5% | 12.68B | |
| 44.19x | 1.69x | 16.34x | 0.92% | 6.72B | |
| 15.38x | 0.81x | 8.29x | 1.77% | 6.45B | |
| 42.02x | 0.75x | 10.41x | -.--% | 5.79B | |
| 11.81x | - | - | 0.62% | 4.69B | |
| Average | 22.73x | 1.48x | 11.49x | 1.57% | 15.26B | |
| Weighted average by Cap. | 21.92x | 1.60x | 12.32x | 1.54% |
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
- Stock Market
- Equities
- A010140 Stock
- Valuation Samsung Heavy Industries Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
