Company Valuation: LG Electronics Inc.

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 3,12,09,169 - -
Change - -37.25% 17.26% -17.62% 10.44% 97.5% - -
Enterprise Value (EV) 1 28,433 19,535 22,202 21,978 20,992 33,997 33,351 32,617
Change - -31.3% 13.65% -1.01% -4.49% 61.95% -1.9% -2.2%
P/E 24.1x 13x 25.7x 41x 17.2x 15.5x 12.2x 10.2x
PBR 1.3x 0.74x 0.84x 0.65x 0.52x 1.24x 1.13x 1.02x
PEG - 0.8x -0.6x -0.8x 0x 0x 0.5x 0.5x
Capitalization / Revenue 0.31x 0.18x 0.21x 0.16x 0.18x 0.32x 0.31x 0.29x
EV / Revenue 0.38x 0.23x 0.26x 0.25x 0.24x 0.35x 0.33x 0.31x
EV / EBITDA 4.17x 2.99x 3.29x 3.16x 3.43x 4.19x 4.06x 3.61x
EV / EBIT 7.39x 5.6x 6.26x 6.41x 8.47x 7.18x 7.04x 5.9x
EV / FCF 970x -2,176x 12.5x 27.1x 12.6x 11.3x 8.58x 8.23x
FCF Yield 0.1% -0.05% 8% 3.69% 7.93% 8.86% 11.7% 12.2%
Dividend per Share 3 850 700 800 1,000 1,350 1,525 1,914 1,784
Rate of return 0.62% 0.81% 0.79% 1.2% 1.47% 0.82% 1.03% 0.96%
EPS 3 5,725 6,640 3,954 2,036 5,330 11,929 15,138 18,201
Distribution rate 14.8% 10.5% 20.2% 49.1% 25.3% 12.8% 12.6% 9.8%
Net sales 1 75,719 83,612 84,280 87,744 89,201 97,158 1,00,740 1,06,326
EBITDA 1 6,811 6,536 6,757 6,953 6,118 8,114 8,222 9,033
EBIT 1 3,848 3,488 3,548 3,430 2,478 4,732 4,739 5,529
Net income 1 1,032 1,196 712.9 367.5 960.6 2,149 2,738 3,239
Net Debt 1 4,830 4,723 4,833 7,669 5,190 2,788 2,142 1,408
Reference price 3 1,38,000.00 86,500.00 1,01,800.00 83,500.00 91,900.00 1,85,000.00 1,85,000.00 1,85,000.00
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.41x1.57x7.61x0.92% 14TCr
21.28x1.34x9.95x1.33% 6.38TCr
15.51x0.35x4.19x0.82% 2.21TCr
21.17x - - - 546.7Cr
31.87x - - 1.71% 358.24Cr
23.64x1.59x10.13x2.5% 309.09Cr
37.51x - - 0.8% 270.2Cr
14.59x0.42x10.18x-.--% 264.7Cr
Average 22.87x 1.05x 8.41x 1.16% 3.03TCr
Weighted average by Cap. 18.83x 1.37x 7.99x 1.04%

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. Stocks
  3. A066570 Stock
  4. LGLD Stock
  5. Valuation LG Electronics Inc.