Valuation Samsung E&A Co., Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
33,450.00 ^KRW	+0.90%		-8.10%	+39.09%

14/11	Samsung E&A Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI
06/11	Samsung E&A Co., Ltd. announces Annual dividend, payable on April 20, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	25,97,000	44,88,400	43,61,000	56,84,000	32,43,800	65,56,200	65,56,200	-
Change	-	72.83%	-2.84%	30.34%	-42.93%	102.11%	0%	-
Enterprise Value (EV) ¹	2,082	3,391	3,181	4,888	707.6	3,752	3,341	3,239
Change	-	62.9%	-6.2%	53.68%	-85.52%	430.26%	-10.96%	-3.05%
P/E ratio	10.6x	12.1x	6.56x	7.54x	4.29x	7.63x	9.19x	8.62x
PBR	1.62x	2.24x	1.62x	1.64x	0.77x	1.4x	1.26x	1.14x
PEG	-	0.2x	0.1x	0.6x	10.31x	-0.4x	0.6x	1.3x
Capitalization / Revenue	0.39x	0.6x	0.43x	0.53x	0.33x	0.52x	0.63x	0.59x
EV / Revenue	0.31x	0.45x	0.32x	0.46x	0.07x	0.41x	0.32x	0.29x
EV / EBITDA	5.2x	6.74x	4.19x	4.62x	0.68x	4.67x	3.58x	3.26x
EV / EBIT	5.93x	6.74x	4.52x	4.92x	0.73x	5.12x	3.9x	3.5x
EV / FCF	95.1x	4.77x	5.72x	-10x	0.44x	5.92x	4.93x	4.15x
FCF Yield	1.05%	21%	17.5%	-9.98%	225%	16.9%	20.3%	24.1%
Dividend per Share ³	-	-	-	-	660	677.5	808.8	881.3
Rate of return	-	-	-	-	3.99%	2.03%	2.42%	2.63%
EPS ³	1,249	1,900	3,392	3,846	3,862	3,150	3,640	3,881
Distribution rate	-	-	-	-	17.1%	21.6%	22.2%	22.7%
Net sales ¹	6,725	7,487	10,054	10,625	9,967	9,029	10,421	11,073
EBITDA ¹	400.6	503.3	760	1,058	1,041	874.2	932	993.7
EBIT ¹	351	503.3	702.9	993.1	971.6	792.1	856.9	924.7
Net income ¹	244.5	372.4	664.9	753.8	756.9	617.5	717.7	763.3
Net Debt ¹	-515.4	-1,097	-1,180	-795.7	-2,536	-2,804	-3,215	-3,317
Reference price ³	13,250.00	22,900.00	22,250.00	29,000.00	16,550.00	33,450.00	33,450.00	33,450.00
Nbr of stocks (in thousands)	1,96,000	1,96,000	1,96,000	1,96,000	1,96,000	1,96,000	1,96,000	-
Announcement Date	28/01/21	27/01/22	31/01/23	30/01/24	23/01/25	23/01/26	-	-

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.($)
SAMSUNG E&A CO., LTD.	10.68x	0.41x	4.67x	2.03%	441.47Cr
CHINA NATIONAL CHEMICAL ENGINEERING CO., LTD	9.3x	0.11x	2.12x	2.1%	826.15Cr
MAIRE S.P.A.	16.88x	0.59x	8.39x	3.72%	521.3Cr
NICHIAS CORPORATION	20.68x	1.86x	10.62x	1.8%	334.49Cr
TAIKISHA LTD.	15.84x	0.61x	7.65x	2.56%	136.95Cr
TOYO ENGINEERING CORPORATION	29.07x	-	-	0.91%	95Cr
Average	17.08x	0.72x	6.69x	2.19%	392.53Cr
Weighted average by Cap.	14.03x	0.57x	5.66x	2.38%