Samsung C&T Corporation (A028260)

Basic

  • Market Cap

    ₩19.1T

  • EV

    ₩25.24T

  • Shares Out

    163.64M

  • Revenue

    ₩42.44T

  • Employees

    7,863

Margins

  • Gross

    15.45%

  • EBITDA

    8.54%

  • Operating

    6.74%

  • Pre-Tax

    8.35%

  • Net

    5.43%

  • FCF

    3.68%

Returns (5Yr Avg)

  • ROA

    1.58%

  • ROE

    5.22%

  • ROCE

    3.37%

  • ROIC

    2.09%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₩158,071.43

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₩259,385.7

  • Earnings (Dil)

    ₩13,963.69

  • FCF

    ₩9,556.93

  • Book Value

    ₩192,240.07

Growth (CAGR)

  • Rev 3Yr

    12.6%

  • Rev 5Yr

    6.52%

  • Rev 10Yr

    31.92%

  • Dil EPS 3Yr

    26.61%

  • Dil EPS 5Yr

    13.9%

  • Dil EPS 10Yr

    44.55%

  • Rev Fwd 2Yr

    0.62%

  • EBITDA Fwd 2Yr

    7.92%

  • EPS Fwd 2Yr

    2.77%

  • EPS LT Growth Est

    1.2%

Dividends

  • Yield

    —

  • Payout

    16.47%

  • DPS

    ₩2,300

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    -15.3%

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

Revenues

31,155,636.9

30,761,501.1

30,216,118.9

34,455,181.9

43,161,653.4

42,443,674.7

Other Revenues, Total

—

—

—

—

—

—

Total Revenues

31,155,636.9

30,761,501.1

30,216,118.9

34,455,181.9

43,161,653.4

42,443,674.7

Total Revenues % Chg.

6.4%

-1.3%

-1.8%

14.0%

25.3%

0.4%

Cost of Goods Sold, Total

27,170,328.0

26,958,671.9

26,850,632.8

30,434,242.7

37,122,503.6

35,887,911.0

Gross Profit

3,985,308.9

3,802,829.2

3,365,486.1

4,020,939.2

6,039,149.8

6,555,763.7

Selling General & Admin Expenses, Total

2,614,616.7

2,583,814.1

2,141,411.3

2,451,064.4

3,117,130.4

3,254,046.1

Provision for Bad Debts

38,927.0

6,953.0

9,654.0

34,771.0

7,444.0

31,562.0

R&D Expenses

78,036.0

92,979.0

96,277.0

110,181.0

112,941.0

148,529.0

Depreciation & Amortization

155,914.0

197,704.0

204,998.0

189,559.0

187,576.0

185,866.0

Other Operating Expenses

35,381.0

50,743.0

56,366.0

52,587.0

67,648.0

73,251.0

Other Operating Expenses, Total

2,922,874.7

2,932,193.1

2,508,706.3

2,838,162.4

3,492,739.4

3,693,254.1

Operating Income

1,062,434.2

870,636.1

856,779.8

1,182,776.7

2,546,410.4

2,862,509.6

Interest Expense, Total

-187,993.5

-135,028.0

-94,487.0

-93,066.0

-188,359.0

-261,070.7

Interest And Investment Income

111,755.3

94,095.0

79,158.0

66,334.0

141,989.0

241,307.0

Net Interest Expenses

-76,238.2

-40,933.0

-15,329.0

-26,732.0

-46,370.0

-19,763.7

Income (Loss) On Equity Invest.

250,155.7

123,008.0

161,624.6

110,677.5

142,687.9

112,783.8

Currency Exchange Gains (Loss)

43,879.0

13,439.2

-57,390.0

53,977.8

-102,787.2

-12,180.3

Other Non Operating Income (Expenses)

535,428.9

557,556.6

604,753.9

1,039,280.2

603,124.4

594,237.1

EBT, Excl. Unusual Items

1,815,659.5

1,523,706.9

1,550,439.3

2,359,980.2

3,143,065.5

3,537,586.6

Gain (Loss) On Sale Of Investments

505,814.0

113,944.0

2,047.0

121,632.0

194,014.0

12,470.0

Gain (Loss) On Sale Of Assets

298,284.0

8,135.0

6,294.0

23,749.0

31,320.0

23,621.0

Asset Writedown

-237,269.0

-120,080.0

-94,373.0

-25,090.0

-34,011.0

-28,114.0

Insurance Settlements

249.0

856.0

748.0

220.0

158.0

258.0

EBT, Incl. Unusual Items

2,382,737.5

1,526,561.9

1,465,155.3

2,480,491.2

3,334,546.5

3,545,821.6

Income Tax Expense

634,494.0

478,671.2

304,504.4

651,407.2

789,589.6

731,869.7

Earnings From Continuing Operations

1,748,243.5

1,047,890.7

1,160,650.8

1,829,084.0

2,544,957.0

2,813,951.9

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-35,453.4

2,185.4

-125,156.1

-194,038.5

-500,876.7

-510,693.8

Net Income

1,712,790.2

1,050,076.1

1,035,494.8

1,635,045.6

2,044,080.2

2,303,258.2

Preferred Dividend and Other Adjustments

15,313.0

—

—

—

18,359.0

18,359.0

Net Income to Common Incl Extra Items

1,697,477.2

1,050,076.1

1,035,494.8

1,635,045.6

2,025,721.2

2,284,899.2

Net Income to Common Excl. Extra Items

1,697,477.2

1,050,076.1

1,035,494.8

1,635,045.6

2,025,721.2

2,284,899.2

Total Shares Outstanding

164.9

164.9

164.9

164.9

163.6

163.6

Weighted Avg. Shares Outstanding

163.5

164.9

164.9

164.9

164.0

163.6

Weighted Avg. Shares Outstanding Dil

163.5

164.9

164.9

164.9

164.0

163.6

EPS

10,384.4

6,366.7

6,278.3

9,913.5

12,348.6

13,963.7

EPS Diluted

10,384.4

6,366.7

6,278.3

9,913.5

12,348.6

13,963.7

EBITDA

1,525,551.6

1,426,743.1

1,400,787.3

1,704,489.6

3,173,411.1

3,622,927.3