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 35,686,162 - -
Change - -37.25% 17.26% -17.62% 10.44% 125.83% - -
Enterprise Value (EV) 1 28,433 19,535 22,202 21,978 20,992 38,642 37,138 35,942
Change - -31.3% 13.65% -1.01% -4.49% 84.08% -3.89% -3.22%
P/E 24.1x 13x 25.7x 41x 17.2x 17.5x 14.1x 12.1x
PBR 1.3x 0.74x 0.84x 0.65x 0.52x 1.45x 1.33x 1.2x
PEG - 0.8x -0.6x -0.8x 0x 0x 0.6x 0.7x
Capitalization / Revenue 0.31x 0.18x 0.21x 0.16x 0.18x 0.38x 0.36x 0.34x
EV / Revenue 0.38x 0.23x 0.26x 0.25x 0.24x 0.41x 0.37x 0.35x
EV / EBITDA 4.17x 2.99x 3.29x 3.16x 3.43x 5.12x 4.66x 4.11x
EV / EBIT 7.39x 5.6x 6.26x 6.41x 8.47x 9.73x 8.32x 7.1x
EV / FCF 970x -2,176x 12.5x 27.1x 12.6x 13.3x 9.31x 8.7x
FCF Yield 0.1% -0.05% 8% 3.69% 7.93% 7.54% 10.7% 11.5%
Dividend per Share 3 850 700 800 1,000 1,350 1,407 1,896 2,120
Rate of return 0.62% 0.81% 0.79% 1.2% 1.47% 0.67% 0.9% 1%
EPS 3 5,725 6,640 3,954 2,036 5,330 12,091 14,958 17,488
Distribution rate 14.8% 10.5% 20.2% 49.1% 25.3% 11.6% 12.7% 12.1%
Net sales 1 75,719 83,612 84,280 87,744 89,201 94,274 99,243 104,104
EBITDA 1 6,811 6,536 6,757 6,953 6,118 7,547 7,963 8,745
EBIT 1 3,848 3,488 3,548 3,430 2,478 3,973 4,463 5,059
Net income 1 1,032 1,196 712.9 367.5 960.6 2,166 2,707 3,078
Net Debt 1 4,830 4,723 4,833 7,669 5,190 2,956 1,452 256.2
Reference price 3 138,000.00 86,500.00 101,800.00 83,500.00 91,900.00 211,500.00 211,500.00 211,500.00
Nbr of stocks (in thousands) 180,066 180,066 180,066 180,066 180,066 180,061 - -
Announcement Date 1/27/22 A 1/27/23 A 1/8/24 A 1/8/25 A 1/30/26 A - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.97x1.49x7.85x0.76% 119B
40.63x1.39x14.92x0.93% 62.44B
71.96x1.57x41.1x0.09% 8.21B
29.7x - - - 7.96B
32.37x - - 1.72% 3.18B
24.27x1.44x11.7x2.41% 2.58B
34.33x - - 0.88% 2.47B
7.11x0.34x7.73x-.--% 2.41B
Average 32.17x 1.25x 16.66x 0.97% 26.06B
Weighted average by Cap. 27.12x 1.45x 11.57x 0.82%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!