SAMSUNG ELECTRO-MECHANICS CO., LTD. Financials Samsung Electro-Mechanics Co., Ltd.
Equities
A009150
KR7009150004
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 164,800 KRW | -0.06% |
|
-3.34% | +7.57% |
| May. 16 | Samsung Electro-Mechanics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 30 | Samsung Electro-Mechanics Q1 Profit Jumps 64% | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,229,390 | 13,202,290 | 14,656,628 | 9,669,155 | 11,340,133 | 12,196,791 | - | - |
| Enterprise Value (EV) 2 | 10,388 | 13,575 | 14,148 | 9,431 | 11,202 | 11,687 | 11,269 | 10,807 |
| P/E ratio | 18.4 x | 22.3 x | 16.7 x | 10.1 x | 27.1 x | 18.2 x | 14.2 x | 12.1 x |
| Yield | 0.88% | 0.79% | 1.06% | 1.61% | 0.75% | 1.01% | 1.11% | 1.2% |
| Capitalization / Revenue | 1.15 x | 1.61 x | 1.51 x | 1.03 x | 1.27 x | 1.21 x | 1.11 x | 1.04 x |
| EV / Revenue | 1.29 x | 1.65 x | 1.46 x | 1 x | 1.26 x | 1.16 x | 1.03 x | 0.92 x |
| EV / EBITDA | 6.48 x | 8.23 x | 6.01 x | 4.57 x | 7.59 x | 6.68 x | 5.38 x | 4.66 x |
| EV / FCF | -19.7 x | 16.3 x | 15.9 x | 33.8 x | -381 x | 21.4 x | 18.2 x | 14.2 x |
| FCF Yield | -5.07% | 6.12% | 6.27% | 2.96% | -0.26% | 4.67% | 5.5% | 7.04% |
| Price to Book | 1.89 x | 2.24 x | 2.28 x | 1.26 x | 1.42 x | 1.51 x | 1.39 x | 1.27 x |
| Nbr of stocks (in thousands) | 75,547 | 75,547 | 75,547 | 75,547 | 75,547 | 75,547 | - | - |
| Reference price 3 | 125,000 | 178,000 | 197,500 | 130,500 | 153,200 | 164,800 | 164,800 | 164,800 |
| Announcement Date | 1/29/20 | 1/27/21 | 1/26/22 | 1/25/23 | 1/31/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,041 | 8,209 | 9,675 | 9,425 | 8,909 | 10,080 | 10,940 | 11,726 |
| EBITDA 1 | 1,604 | 1,650 | 2,353 | 2,062 | 1,476 | 1,749 | 2,095 | 2,320 |
| EBIT 1 | 734 | 829.1 | 1,487 | 1,183 | 639.4 | 877.8 | 1,157 | 1,336 |
| Operating Margin | 9.13% | 10.1% | 15.37% | 12.55% | 7.18% | 8.71% | 10.57% | 11.39% |
| Earnings before Tax (EBT) 1 | 690.6 | 782.9 | 1,491 | 1,187 | 543.2 | 886.3 | 1,149 | 1,327 |
| Net income 1 | 514.3 | 604 | 892.4 | 980.6 | 423 | 686.1 | 877.5 | 1,025 |
| Net margin | 6.4% | 7.36% | 9.22% | 10.4% | 4.75% | 6.81% | 8.02% | 8.74% |
| EPS 2 | 6,806 | 7,993 | 11,811 | 12,977 | 5,647 | 9,063 | 11,630 | 13,655 |
| Free Cash Flow 3 | -526,701 | 831,409 | 887,007 | 278,828 | -29,418 | 545,485 | 619,447 | 760,871 |
| FCF margin | -6,550.35% | 10,128.34% | 9,168% | 2,958.51% | -330.18% | 5,411.76% | 5,662.32% | 6,488.9% |
| FCF Conversion (EBITDA) | - | 50,381.73% | 37,692.04% | 13,524.6% | - | 31,189.36% | 29,573.18% | 32,790.44% |
| FCF Conversion (Net income) | - | 137,659.14% | 99,390.67% | 28,434.42% | - | 79,501.99% | 70,593.5% | 74,210.28% |
| Dividend per Share 2 | 1,100 | 1,400 | 2,100 | 2,100 | 1,150 | 1,657 | 1,836 | 1,981 |
| Announcement Date | 1/29/20 | 1/27/21 | 1/26/22 | 1/25/23 | 1/31/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S2 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,430 | 2,617 | 2,456 | 2,384 | 1,968 | 2,022 | 2,221 | 2,361 | 2,306 | 2,624 | 2,385 | 2,584 | 2,488 | 2,786 | 2,666 |
| EBITDA 1 | - | 582.6 | 630.5 | 581.4 | 532.1 | 317.6 | 361.9 | 417.2 | 392.5 | 298.2 | 376.6 | 411.7 | 477.6 | 479.2 | 526 | 546.1 |
| EBIT 1 | 829.1 | 316.2 | 410.5 | 360.1 | 311 | 101.2 | 140.1 | 205 | 184 | 110.4 | 180.3 | 207.3 | 263.4 | 227.3 | 254.2 | 287.4 |
| Operating Margin | - | 13.01% | 15.69% | 14.66% | 13.05% | 5.14% | 6.93% | 9.23% | 7.79% | 4.79% | 6.87% | 8.69% | 10.2% | 9.14% | 9.13% | 10.78% |
| Earnings before Tax (EBT) 1 | - | 324.2 | 427 | 385.2 | 380 | -5.4 | 143 | 145.7 | 191.8 | 62.7 | 219.5 | 208.5 | 266.7 | 195.1 | - | - |
| Net income 1 | - | 85.49 | 315.4 | 281.3 | 271.7 | 112.2 | 111.4 | 112.6 | 155.5 | 43.43 | 183.1 | 156 | 202 | 155 | 215.9 | 211.2 |
| Net margin | - | 3.52% | 12.05% | 11.45% | 11.4% | 5.7% | 5.51% | 5.07% | 6.59% | 1.88% | 6.98% | 6.54% | 7.82% | 6.23% | 7.75% | 7.92% |
| EPS 2 | - | 1,131 | 4,175 | 3,723 | 3,596 | 1,484 | 1,474 | 1,490 | 2,058 | 625.0 | 2,423 | 1,826 | 2,554 | 2,262 | 2,413 | 2,715 |
| Dividend per Share 2 | - | 2,100 | - | - | - | 2,100 | - | - | - | 1,150 | - | - | - | 2,131 | - | - |
| Announcement Date | 1/27/21 | 1/26/22 | 4/27/22 | 7/27/22 | 10/26/22 | 1/25/23 | 4/26/23 | 7/26/23 | 10/26/23 | 1/31/24 | 4/29/24 | - | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,159 | 373 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 509 | 238 | 138 | 510 | 928 | 1,390 |
| Leverage (Debt/EBITDA) | 0.7226 x | 0.2259 x | - | - | - | - | - | - |
| Free Cash Flow 2 | -526,701 | 831,409 | 887,007 | 278,828 | -29,418 | 545,485 | 619,447 | 760,871 |
| ROE (net income / shareholders' equity) | 10.2% | 11% | 16.9% | 13.6% | 5.6% | 8.44% | 9.99% | 10.8% |
| ROA (Net income/ Total Assets) | 5.94% | 6.97% | 11% | 9.37% | 3.8% | 5.84% | 6.84% | 7.48% |
| Assets 1 | 8,660 | 8,665 | 8,104 | 10,470 | 11,122 | 11,747 | 12,835 | 13,700 |
| Book Value Per Share 3 | 66,094 | 79,406 | 86,584 | 103,702 | 107,956 | 109,392 | 118,921 | 129,798 |
| Cash Flow per Share 3 | 14,049 | 21,846 | 23,816 | 21,671 | 16,237 | 21,380 | 23,370 | 26,012 |
| Capex 1 | 1,548 | 757 | 844 | 1,297 | 1,210 | 1,121 | 1,139 | 1,184 |
| Capex / Sales | 19.25% | 9.22% | 8.73% | 13.76% | 13.58% | 11.12% | 10.41% | 10.1% |
| Announcement Date | 1/29/20 | 1/27/21 | 1/26/22 | 1/25/23 | 1/31/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
BUY
Number of Analysts
30
Last Close Price
164,800
KRW
Average target price
197,379
KRW
Spread / Average Target
+19.77%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +7.57% | 8.88B | |
| +19.51% | 114B | |
| +0.70% | 31.05B | |
| +10.26% | 21.85B | |
| -11.69% | 18.69B | |
| -5.15% | 17.42B | |
| +18.97% | 16.72B | |
| +16.94% | 13.09B | |
| -0.21% | 12.12B | |
| +22.96% | 9.13B |
- Stock Market
- Equities
- A009150 Stock
- Financials Samsung Electro-Mechanics Co., Ltd.
