|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 182,500.00 KRW | -4.45% |
|
+22.73% | +6.41% |
| Apr. 16 | Pimco offers reassurance on private credit as KKR continues its deployment |  |
| Apr. 15 | Global markets live: Amazon, BoA, Broadcom, Gitlab, Stellantis… | |
Company Valuation: Samsung SDS Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12,105,304 | 9,514,073 | 13,149,532 | 9,885,354 | 13,265,557 | 14,116,409 | - | - |
| Change | - | -21.41% | 38.21% | -24.82% | 34.19% | 6.41% | - | - |
| Enterprise Value (EV) 1 | 7,976 | 5,354 | 8,526 | 4,845 | 7,702 | 7,515 | 6,953 | 6,445 |
| Change | - | -32.88% | 59.26% | -43.18% | 58.98% | -2.43% | -7.48% | -7.31% |
| P/E ratio | 19.8x | 8.65x | 19x | 13.1x | 17.5x | 17.1x | 15.2x | 13.6x |
| PBR | 1.68x | 1.16x | 1.52x | 1.06x | 1.34x | 1.34x | 1.25x | 1.17x |
| PEG | - | 0.1x | -0.5x | 1.43x | 53.52x | 2x | 1.2x | 1.1x |
| Capitalization / Revenue | 0.89x | 0.55x | 0.99x | 0.71x | 0.95x | 0.96x | 0.91x | 0.8x |
| EV / Revenue | 0.59x | 0.31x | 0.64x | 0.35x | 0.55x | 0.51x | 0.45x | 0.37x |
| EV / EBITDA | 6.38x | 3.75x | 6x | 3.19x | 4.85x | 4.55x | 4.03x | 3.43x |
| EV / EBIT | 9.87x | 5.84x | 10.5x | 5.32x | 8.05x | 7.37x | 6.18x | 4.91x |
| EV / FCF | 11.5x | 7.67x | 8.44x | 4.07x | 8.67x | 7.71x | 6.04x | 7.2x |
| FCF Yield | 8.7% | 13% | 11.8% | 24.6% | 11.5% | 13% | 16.6% | 13.9% |
| Dividend per Share 3 | 2,400 | 3,200 | 2,700 | 2,900 | 3,190 | 3,376 | 3,464 | 3,900 |
| Rate of return | 1.53% | 2.6% | 1.59% | 2.27% | 1.86% | 1.85% | 1.9% | 2.14% |
| EPS 3 | 7,899 | 14,218 | 8,965 | 9,787 | 9,819 | 10,658 | 11,988 | 13,466 |
| Distribution rate | 30.4% | 22.5% | 30.1% | 29.6% | 32.5% | 31.7% | 28.9% | 29% |
| Net sales 1 | 13,630 | 17,235 | 13,277 | 13,828 | 13,930 | 14,677 | 15,542 | 17,614 |
| EBITDA 1 | 1,250 | 1,428 | 1,421 | 1,518 | 1,587 | 1,650 | 1,724 | 1,879 |
| EBIT 1 | 808.1 | 916.1 | 808.2 | 911.1 | 957.1 | 1,020 | 1,125 | 1,312 |
| Net income 1 | 611.2 | 1,130 | 693.4 | 757 | 759.5 | 827 | 927 | 1,042 |
| Net Debt 1 | -4,129 | -4,161 | -4,623 | -5,040 | -5,563 | -6,601 | -7,164 | -7,672 |
| Reference price 3 | 156,500.00 | 123,000.00 | 170,000.00 | 127,800.00 | 171,500.00 | 182,500.00 | 182,500.00 | 182,500.00 |
| Nbr of stocks (in thousands) | 77,350 | 77,350 | 77,350 | 77,350 | 77,350 | 77,350 | - | - |
| Announcement Date | 1/27/22 | 1/26/23 | 1/25/24 | 1/23/25 | 1/22/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.12x | 0.51x | 4.55x | 1.85% | 9.66B | |
| 24.62x | 8.2x | 14.57x | 1.09% | 23.33B | |
| 18.15x | 3.49x | 8.75x | 1.53% | 17.36B | |
| 18.38x | 0.68x | 9x | 3.09% | 7.31B | |
| 23.92x | 1.65x | 11.59x | 2.05% | 4.52B | |
| 13.12x | 1.1x | 6.05x | 1.54% | 4.22B | |
| 72.92x | 4.29x | 53.2x | 0.57% | 3.46B | |
| 27.31x | 1.23x | 13.15x | 0.16% | 2.27B | |
| 35.45x | - | - | 1.44% | 2.12B | |
| Average | 27.89x | 2.65x | 15.11x | 1.48% | 8.25B | |
| Weighted average by Cap. | 23.46x | 4.04x | 12.38x | 1.53% |
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
- A018260 Stock
- Valuation Samsung SDS Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
