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 23,603,455 14,811,995 17,368,560 14,308,737 15,802,391 26,818,279 - -
Change - -37.25% 17.26% -17.62% 10.44% 69.71% - -
Enterprise Value (EV) 1 28,433 19,535 22,202 21,978 20,992 29,606 28,961 28,226
Change - -31.3% 13.65% -1.01% -4.49% 41.03% -2.18% -2.54%
P/E 24.1x 13x 25.7x 41x 17.2x 13.3x 10.5x 8.72x
PBR 1.3x 0.74x 0.84x 0.65x 0.52x 1.07x 0.97x 0.87x
PEG - 0.8x -0.6x -0.8x 0x 0x 0.4x 0.4x
Capitalization / Revenue 0.31x 0.18x 0.21x 0.16x 0.18x 0.28x 0.27x 0.25x
EV / Revenue 0.38x 0.23x 0.26x 0.25x 0.24x 0.3x 0.29x 0.27x
EV / EBITDA 4.17x 2.99x 3.29x 3.16x 3.43x 3.65x 3.52x 3.12x
EV / EBIT 7.39x 5.6x 6.26x 6.41x 8.47x 6.26x 6.11x 5.1x
EV / FCF 970x -2,176x 12.5x 27.1x 12.6x 9.83x 7.45x 7.12x
FCF Yield 0.1% -0.05% 8% 3.69% 7.93% 10.2% 13.4% 14%
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% 0.96% 1.21% 1.12%
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 97,158 100,740 106,326
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 3 138,000.00 86,500.00 101,800.00 83,500.00 91,900.00 158,800.00 158,800.00 158,800.00
Nbr of stocks (in thousands) 180,066 180,066 180,066 180,066 180,066 179,772 - -
Announcement Date 27/1/22 27/1/23 8/1/24 8/1/25 30/1/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.85x1.59x7.57x0.91% 134B
21.14x1.33x10.07x1.34% 63.76B
19.55x - - - 5.03B
31.81x - - 1.82% 3.52B
11.08x0.39x8.78x-.--% 2.58B
34.71x - - 0.87% 2.51B
20.1x1.26x9.07x2.77% 3.06B
-142.28x0.79x7.02x-.--% 2.22B
Average 1.75x 1.07x 8.50x 1.1% 27.14B
Weighted average by Cap. 17.59x 1.48x 8.37x 1.06%

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.