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 3,11,39,925 - -
Change - -37.25% 17.26% -17.62% 10.44% 97.06% - -
Enterprise Value (EV) 1 28,433 19,535 22,202 21,978 20,992 34,521 34,058 32,089
Change - -31.3% 13.65% -1.01% -4.49% 64.45% -1.34% -5.78%
P/E 24.1x 13x 25.7x 41x 17.2x 17.5x 12.5x 10.3x
PBR 1.3x 0.74x 0.84x 0.65x 0.52x 1.32x 1.19x 1.06x
PEG - 0.8x -0.6x -0.8x 0x 0x 0.3x 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 0.36x 0.34x 0.3x
EV / EBITDA 4.17x 2.99x 3.29x 3.16x 3.43x 4.33x 3.98x 3.39x
EV / EBIT 7.39x 5.6x 6.26x 6.41x 8.47x 7.61x 6.81x 5.47x
EV / FCF 970x -2,176x 12.5x 27.1x 12.6x 8.69x 8.27x 8.31x
FCF Yield 0.1% -0.05% 8% 3.69% 7.93% 11.5% 12.1% 12%
Dividend per Share 3 850 700 800 1,000 1,350 1,381 1,614 1,908
Rate of return 0.62% 0.81% 0.79% 1.2% 1.47% 0.69% 0.8% 0.95%
EPS 3 5,725 6,640 3,954 2,036 5,330 11,465 16,087 19,465
Distribution rate 14.8% 10.5% 20.2% 49.1% 25.3% 12% 10% 9.8%
Net sales 1 75,719 83,612 84,280 87,744 89,201 96,414 1,01,219 1,07,420
EBITDA 1 6,811 6,536 6,757 6,953 6,118 7,965 8,547 9,457
EBIT 1 3,848 3,488 3,548 3,430 2,478 4,536 5,002 5,864
Net income 1 1,032 1,196 712.9 367.5 960.6 2,037 2,938 3,505
Net Debt 1 4,830 4,723 4,833 7,669 5,190 3,382 2,918 949.2
Reference price 3 1,38,000.00 86,500.00 1,01,800.00 83,500.00 91,900.00 2,00,500.00 2,00,500.00 2,00,500.00
Nbr of stocks (in thousands) 1,80,066 1,80,066 1,80,066 1,80,066 1,80,066 1,79,336 - -
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.($)
17.49x0.39x4.66x0.69% 2.52TCr
17.31x1.6x7.86x0.91% 14TCr
21.2x1.35x10.19x1.32% 6.56TCr
36.5x11.36x22.56x1.32% 2.73TCr
70.27x1.09x34.27x0.09% 806.27Cr
27.82x13.25x22.1x - 555.25Cr
13.52x0.24x6.11x3.79% 548.67Cr
58.92x2.27x53.08x0.18% 543.3Cr
12.52x - - 4.03% 520.24Cr
24.95x - - - 514.33Cr
Average 30.05x 3.94x 20.11x 1.54% 2.94TCr
Weighted average by Cap. 22.36x 2.57x 11.38x 1.1%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LG Electronics Inc.

Historical PBR trend

Valuation ratios - PBR - LG Electronics Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LG Electronics Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LG Electronics Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - LG Electronics Inc.
  1. Stock Market
  2. Stocks
  3. A066570 Stock
  4. Valuation LG Electronics Inc.