Samsung Electronics Co., Ltd. (A005930)

Basic

  • Market Cap

    ₩481.46T

  • EV

    ₩408.62T

  • Shares Out

    6,792.67M

  • Revenue

    ₩261.62T

  • Employees

    —

Margins

  • Gross

    30.09%

  • EBITDA

    17.33%

  • Operating

    3.08%

  • Pre-Tax

    4.79%

  • Net

    12.21%

  • FCF

    -6.33%

Returns (5Yr Avg)

  • ROA

    7.37%

  • ROE

    13.44%

  • ROCE

    14.76%

  • ROIC

    15.39%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₩90,972.97

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₩38,515.07

  • Earnings (Dil)

    ₩4,703.91

  • FCF

    -₩2,436.8

  • Book Value

    ₩52,067.92

Growth (CAGR)

  • Rev 3Yr

    3.62%

  • Rev 5Yr

    0.87%

  • Rev 10Yr

    1.5%

  • Dil EPS 3Yr

    8.71%

  • Dil EPS 5Yr

    -7.63%

  • Dil EPS 10Yr

    1.87%

  • Rev Fwd 2Yr

    -0.21%

  • EBITDA Fwd 2Yr

    -1.54%

  • EPS Fwd 2Yr

    -25.81%

  • EPS LT Growth Est

    39.76%

Dividends

  • Yield

    —

  • Payout

    30.7%

  • DPS

    ₩1,444

  • DPS Growth 3Yr

    0.65%

  • DPS Growth 5Yr

    11.18%

  • DPS Growth 10Yr

    24.61%

  • DPS Growth Fwd 2Yr

    0.08%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

243,771,415.0

230,400,881.0

236,806,988.0

279,604,799.0

302,231,360.0

261,620,131.0

Total Revenues % Chg.

1.8%

-5.5%

2.8%

18.1%

8.1%

-15.1%

Cost of Goods Sold, Total

132,394,411.0

147,239,549.0

144,488,296.0

166,411,342.0

190,041,770.0

182,900,737.0

Gross Profit

111,377,004.0

83,161,332.0

92,318,692.0

113,193,457.0

112,189,590.0

78,719,394.0

Selling General & Admin Expenses, Total

32,688,565.0

33,444,770.0

33,127,647.0

37,084,824.0

41,654,659.0

41,079,742.0

R&D Expenses

18,354,080.0

19,907,236.0

21,111,490.0

22,401,726.0

24,919,198.0

27,262,343.0

Depreciation & Amortization

1,008,805.0

1,571,473.0

1,593,365.0

1,529,507.0

1,574,757.0

1,646,145.0

Amortization of Goodwill and Intangible Assets

438,885.0

469,344.0

492,314.0

543,544.0

664,346.0

682,774.0

Other Operating Expenses, Total

52,490,335.0

55,392,823.0

56,324,816.0

61,559,601.0

68,812,960.0

70,671,004.0

Operating Income

58,886,669.0

27,768,509.0

35,993,876.0

51,633,856.0

43,376,630.0

8,048,390.0

Interest Expense, Total

-674,617.0

-686,356.0

-583,013.0

-431,540.0

-763,015.0

-1,132,117.0

Interest And Investment Income

2,428,518.0

2,814,703.0

2,126,898.0

1,414,118.0

3,135,080.0

4,837,908.0

Net Interest Expenses

1,753,901.0

2,128,347.0

1,543,885.0

982,578.0

2,372,065.0

3,705,791.0

Income (Loss) On Equity Invest.

539,845.0

412,960.0

506,530.0

729,614.0

1,090,643.0

962,550.0

Currency Exchange Gains (Loss)

-454,141.0

-83,409.0

-598,552.0

39,583.0

-271,848.0

-285,408.0

Other Non Operating Income (Expenses)

100,940.0

-2,107.0

-1,167,198.0

-298,618.0

-224,883.0

95,833.0

EBT, Excl. Unusual Items

60,827,214.0

30,224,300.0

36,278,541.0

53,087,013.0

46,342,607.0

12,527,156.0

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

36,388.0

48,345.0

—

—

—

—

Gain (Loss) On Sale Of Assets

296,356.0

159,544.0

66,576.0

264,814.0

97,867.0

9,738.0

Asset Writedown

—

—

—

—

—

—

EBT, Incl. Unusual Items

61,159,958.0

30,432,189.0

36,345,117.0

53,351,827.0

46,440,474.0

12,536,894.0

Income Tax Expense

16,815,101.0

8,693,324.0

9,937,285.0

13,444,377.0

-9,213,603.0

-20,446,894.0

Earnings From Continuing Operations

44,344,857.0

21,738,865.0

26,407,832.0

39,907,450.0

55,654,077.0

32,983,788.0

Minority Interest

-453,980.0

-233,811.0

-316,986.0

-663,659.0

-924,059.0

-1,031,705.0

Net Income

43,890,877.0

21,505,054.0

26,090,846.0

39,243,791.0

54,730,018.0

31,952,083.0

Net Income to Common Incl Extra Items

43,890,877.0

21,505,054.0

26,090,846.0

39,243,791.0

54,730,018.0

31,952,083.0

Net Income to Common Excl. Extra Items

43,890,877.0

21,505,054.0

26,090,846.0

39,243,791.0

54,730,018.0

31,952,083.0

Total Shares Outstanding

6,792.7

6,792.7

6,792.7

6,792.7

6,792.7

6,792.7

Weighted Avg. Shares Outstanding

6,793.5

6,792.7

6,792.7

6,792.7

6,792.7

6,792.7

Weighted Avg. Shares Outstanding Dil

6,793.5

6,792.7

6,792.7

6,792.7

6,792.7

6,792.7

EPS

6,460.7

3,165.9

3,841.0

5,777.4

8,057.2

4,703.9

EPS Diluted

6,460.7

3,165.9

3,841.0

5,777.4

8,057.2

4,703.9

EBITDA

84,946,752.0

56,300,657.0

64,938,970.0

84,827,485.0

81,285,051.0

45,330,387.0