Company Valuation: Samsung SDS Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,044,611 13,807,008 12,105,304 9,514,073 13,149,532 9,978,174 9,978,174 -
Change - -8.23% -12.32% -21.41% 38.21% -24.12% 0% -
Enterprise Value (EV) 1 11,215 10,035 7,976 5,354 8,526 4,943 4,381 3,523
Change - -10.52% -20.52% -32.88% 59.26% -42.02% -11.38% -19.59%
P/E ratio 20.4x 31.1x 19.8x 8.65x 19x 13.1x 12.2x 10.9x
PBR 2.3x 2.07x 1.68x 1.16x 1.52x 1.08x 1.01x 0.95x
PEG - -0.8x 0.5x 0.1x -0.5x 1.43x 1.6x 1x
Capitalization / Revenue 1.4x 1.25x 0.89x 0.55x 0.99x 0.71x 0.69x 0.64x
EV / Revenue 1.05x 0.91x 0.59x 0.31x 0.64x 0.36x 0.3x 0.23x
EV / EBITDA 7.83x 7.59x 6.38x 3.75x 6x 3.23x 2.79x 2.09x
EV / EBIT 11.3x 11.5x 9.87x 5.84x 10.5x 5.28x 4.55x 3.2x
EV / FCF 20.3x 13.5x 11.5x 7.67x 8.44x 6.88x 5.03x 3.49x
FCF Yield 4.92% 7.41% 8.7% 13% 11.8% 14.5% 19.9% 28.6%
Dividend per Share 3 2,400 2,400 2,400 3,200 2,700 2,900 2,979 3,232
Rate of return 1.23% 1.34% 1.53% 2.6% 1.59% 2.27% 2.31% 2.51%
EPS 3 9,521 5,733 7,899 14,218 8,965 9,787 10,604 11,812
Distribution rate 25.2% 41.9% 30.4% 22.5% 30.1% 29.6% 28.1% 27.4%
Net sales 1 10,720 11,017 13,630 17,235 13,277 13,828 14,405 15,597
EBITDA 1 1,432 1,323 1,250 1,428 1,421 1,518 1,570 1,689
EBIT 1 990.1 871.6 808.1 916.1 808.2 911.1 962.1 1,099
Net income 1 736.5 452.9 611.2 1,130 693.4 757 820.5 902.6
Net Debt 1 -3,830 -3,772 -4,129 -4,161 -4,623 -5,035 -5,597 -6,455
Reference price 3 194,500.00 178,500.00 156,500.00 123,000.00 170,000.00 129,000.00 129,000.00 129,000.00
Nbr of stocks (in thousands) 77,350 77,350 77,350 77,350 77,350 77,350 77,350 -
Announcement Date 1/30/20 1/28/21 1/27/22 1/26/23 1/25/24 1/23/25 - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
13.1x0.36x3.23x2.32% 6.93B
43.67x15.34x27.91x0.53% 41.44B
32.48x4.79x12.31x1.09% 21.96B
26.93x1.03x14.19x2.02% 8.99B
28.96x2.54x14.99x0.69% 6.41B
28.44x2.07x13.2x1.72% 5.17B
26.19x - - 1.68% 3.24B
62.69x1.53x25.71x0.09% 2.36B
136.33x - - - 2.33B
Average 44.31x 3.95x 15.93x percentage-no-prefix 10.98B
Weighted average by Cap. 37.83x 8.40x 19.32x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

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. A018260 Stock
  4. Valuation Samsung SDS Co.,Ltd.