Valuation LG Electronics Inc. OTC Markets

Stocks

End-of-day quote OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

20/08	Free Kitchen Lab announced that it has received funding from Bluepoint Partners Inc., LG Electronics Inc.	CI
19/08	Lg Electronics Begins Mass Production of 5G R16-Based Smart Telematics Solution and Commences Deliveries to A Premium European Automaker	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,36,03,455	1,48,11,995	1,73,68,560	1,43,08,737	1,58,02,391	3,27,81,457	-	-
Change	-	-37.25%	17.26%	-17.62%	10.44%	107.45%	-	-
Enterprise Value (EV) ¹	28,433	19,535	22,202	21,978	20,992	35,611	34,840	34,288
Change	-	-31.3%	13.65%	-1.01%	-4.49%	69.64%	-2.16%	-1.59%
P/E	24.1x	13x	25.7x	41x	17.2x	16x	12.7x	10.7x
PBR	1.3x	0.74x	0.84x	0.65x	0.52x	1.3x	1.17x	1.06x
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	0.34x	0.32x	0.31x
EV / Revenue	0.38x	0.23x	0.26x	0.25x	0.24x	0.37x	0.35x	0.32x
EV / EBITDA	4.17x	2.99x	3.29x	3.16x	3.43x	4.46x	4.21x	3.79x
EV / EBIT	7.39x	5.6x	6.26x	6.41x	8.47x	8.13x	7.3x	6.21x
EV / FCF	970x	-2,176x	12.5x	27.1x	12.6x	11.8x	8.96x	8.65x
FCF Yield	0.1%	-0.05%	8%	3.69%	7.93%	8.46%	11.2%	11.6%
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%	0.79%	0.99%	0.95%
EPS ³	5,725	6,640	3,954	2,036	5,330	12,191	15,345	18,186
Distribution rate	14.8%	10.5%	20.2%	49.1%	25.3%	12.6%	12.6%	10.2%
Net sales ¹	75,719	83,612	84,280	87,744	89,201	95,730	1,00,884	1,06,488
EBITDA ¹	6,811	6,536	6,757	6,953	6,118	7,990	8,279	9,057
EBIT ¹	3,848	3,488	3,548	3,430	2,478	4,379	4,771	5,522
Net income ¹	1,032	1,196	712.9	367.5	960.6	2,150	2,773	3,239
Net Debt ¹	4,830	4,723	4,833	7,669	5,190	2,829	2,059	1,506
Reference price ³	1,38,000.00	86,500.00	1,01,800.00	83,500.00	91,900.00	1,94,500.00	1,94,500.00	1,94,500.00
Nbr of stocks (in thousands)	1,80,066	1,80,066	1,80,066	1,80,066	1,80,066	1,79,772	-	-
Announcement Date	27/01/22	27/01/23	08/01/24	08/01/25	30/01/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SONY GROUP CORPORATION	17.49x	1.59x	7.75x	0.91%	14TCr
PANASONIC HOLDINGS CORPORATION	20.93x	1.33x	9.86x	1.34%	6.32TCr
LG ELECTRONICS INC.	15.95x	0.37x	4.46x	0.79%	2.37TCr
SHENZHEN MTC CO., LTD.	27.05x	-	-	-	555.56Cr
HANGZHOU EZVIZ NETWORK CO., LTD.	30.63x	-	-	1.78%	345.7Cr
CASIO COMPUTER CO.,LTD.	18.61x	1.54x	9.61x	2.56%	322Cr
SHARP CORPORATION	13.68x	0.42x	10.36x	-.--%	261.8Cr
XIAMEN INTRETECH INC.	35.49x	-	-	0.85%	256.67Cr
Average	22.48x	1.05x	8.41x	1.18%	3.05TCr
Weighted average by Cap.	18.80x	1.38x	8.04x	1.04%