SAMSUNG ENGINEERING CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26,600 KRW | +2.90% |
|
+7.47% | -8.28% |
| Apr. 04 | South Korean Shares Rebound; Hyundai Motor Surges 5% | MT |
| Apr. 04 | Samsung E&A, GS Engineering Win $7 Billion Aramco Gas Plant Project in Saudi Arabia | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,763,200 | 2,597,000 | 4,488,400 | 4,361,000 | 5,684,000 | 5,213,600 | - | - |
| Enterprise Value (EV) 2 | 3,171 | 2,082 | 3,391 | 3,181 | 5,684 | 3,863 | 2,929 | 2,764 |
| P/E ratio | 12.9 x | 10.6 x | 12.1 x | 6.56 x | - | 8.09 x | 8 x | 7.54 x |
| Yield | - | - | - | - | - | 3.76% | 3.48% | 2.76% |
| Capitalization / Revenue | 0.59 x | 0.39 x | 0.6 x | 0.43 x | 0.53 x | 0.5 x | 0.49 x | 0.46 x |
| EV / Revenue | 0.5 x | 0.31 x | 0.45 x | 0.32 x | 0.53 x | 0.37 x | 0.27 x | 0.24 x |
| EV / EBITDA | 7.09 x | 5.2 x | 6.74 x | 4.19 x | - | 4.41 x | 3.28 x | 2.91 x |
| EV / FCF | 4.15 x | 95.1 x | 4.77 x | 5.72 x | - | 6.89 x | 4.34 x | 4.7 x |
| FCF Yield | 24.1% | 1.05% | 21% | 17.5% | - | 14.5% | 23% | 21.3% |
| Price to Book | 2.84 x | 1.62 x | 2.24 x | 1.62 x | - | 1.3 x | 1.14 x | 1.02 x |
| Nbr of stocks (in thousands) | 196,000 | 196,000 | 196,000 | 196,000 | 196,000 | 196,000 | - | - |
| Reference price 3 | 19,200 | 13,250 | 22,900 | 22,250 | 29,000 | 26,600 | 26,600 | 26,600 |
| Announcement Date | 1/31/20 | 1/28/21 | 1/27/22 | 1/31/23 | 1/30/24 | - | - | - |
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 | 6,368 | 6,725 | 7,487 | 10,054 | 10,625 | 10,525 | 10,684 | 11,294 |
| EBITDA 1 | 447.4 | 400.6 | 503.3 | 760 | - | 875.1 | 893.6 | 949.7 |
| EBIT 1 | 385.5 | 351 | 503.3 | 702.9 | 993.1 | 835.1 | 831.9 | 900 |
| Operating Margin | 6.05% | 5.22% | 6.72% | 6.99% | 9.35% | 7.93% | 7.79% | 7.97% |
| Earnings before Tax (EBT) 1 | 400.5 | 341.7 | 529.5 | 715.7 | 932.6 | 832.3 | 852.4 | 917 |
| Net income 1 | 292.6 | 244.5 | 372.4 | 664.9 | 753.8 | 645.2 | 649.7 | 699.6 |
| Net margin | 4.6% | 3.63% | 4.97% | 6.61% | 7.09% | 6.13% | 6.08% | 6.19% |
| EPS 2 | 1,493 | 1,249 | 1,900 | 3,392 | - | 3,289 | 3,323 | 3,529 |
| Free Cash Flow 3 | 764,522 | 21,878 | 711,179 | 556,001 | - | 560,418 | 674,291 | 587,657 |
| FCF margin | 12,005.72% | 325.31% | 9,499.23% | 5,529.95% | - | 5,324.71% | 6,310.99% | 5,203.31% |
| FCF Conversion (EBITDA) | 170,891.94% | 5,460.99% | 141,293.32% | 73,153.47% | - | 64,040.19% | 75,460.07% | 61,876.89% |
| FCF Conversion (Net income) | 261,242.77% | 8,949.69% | 190,989.15% | 83,618.06% | - | 86,863.81% | 103,777.02% | 83,998.67% |
| Dividend per Share 2 | - | - | - | - | - | 1,000 | 925.0 | 733.3 |
| Announcement Date | 1/31/20 | 1/28/21 | 1/27/22 | 1/31/23 | 1/30/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,747 | 2,513 | 2,163 | 2,493 | 2,458 | 2,940 | 2,533 | 2,786 | 2,478 | 2,827 | 2,385 | 2,896 | 2,667 | 2,712 | - |
| EBITDA 1 | 150.7 | 127.7 | 187.4 | - | - | - | - | - | - | - | 243 | 236 | 225.6 | - | - |
| EBIT 1 | 139 | 106.7 | 174.4 | 153.5 | 160.5 | 214.5 | 225.4 | 344.5 | 153.4 | 269.8 | 209.3 | 201.7 | 186.9 | 205.9 | - |
| Operating Margin | 7.96% | 4.25% | 8.06% | 6.15% | 6.53% | 7.3% | 8.9% | 12.36% | 6.19% | 9.54% | 8.78% | 6.97% | 7.01% | 7.59% | - |
| Earnings before Tax (EBT) 1 | 130.4 | 115.7 | 156.1 | 185.7 | 209 | 164.8 | 222.3 | 321.9 | 217.2 | 171.2 | 219.5 | 204.6 | 188.4 | 205.8 | - |
| Net income 1 | 108 | 63.02 | 114.5 | 140.5 | 164.5 | 245.4 | 177.4 | 309.9 | 150.4 | 116.1 | 162 | 156.1 | 142 | 155.7 | - |
| Net margin | 6.18% | 2.51% | 5.29% | 5.64% | 6.69% | 8.35% | 7% | 11.12% | 6.07% | 4.11% | 6.79% | 5.39% | 5.32% | 5.74% | - |
| EPS 2 | 551.0 | 322.0 | 584.0 | 717.0 | 839.0 | 1,252 | 905.0 | 1,581 | 767.0 | - | 826.5 | 869.6 | 835.7 | 913.1 | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/28/21 | 1/27/22 | 4/26/22 | 7/27/22 | 10/28/22 | 1/31/23 | 4/27/23 | 7/27/23 | 10/30/23 | 1/30/24 | 4/25/24 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 592 | 515 | 1,097 | 1,180 | - | 1,351 | 2,284 | 2,450 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 764,522 | 21,878 | 711,179 | 556,001 | - | 560,418 | 674,291 | 587,657 |
| ROE (net income / shareholders' equity) | 24.6% | 16.9% | 19.8% | 26.2% | - | 17.6% | 15.2% | 14.5% |
| ROA (Net income/ Total Assets) | 6.38% | 5.26% | 6.89% | 9.56% | - | 7.38% | 7.36% | 7.87% |
| Assets 1 | 4,587 | 4,650 | 5,407 | 6,954 | - | 8,744 | 8,829 | 8,893 |
| Book Value Per Share 3 | 6,749 | 8,167 | 10,216 | 13,741 | - | 20,426 | 23,293 | 26,124 |
| Cash Flow per Share 3 | 4,001 | 226.0 | 3,775 | 2,942 | - | 2,964 | 3,780 | 4,402 |
| Capex 1 | 19.6 | 22.5 | 28.6 | 20.7 | - | 36.9 | 30.5 | 29.6 |
| Capex / Sales | 0.31% | 0.33% | 0.38% | 0.21% | - | 0.35% | 0.29% | 0.26% |
| Announcement Date | 1/31/20 | 1/28/21 | 1/27/22 | 1/31/23 | 1/30/24 | - | - | - |
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
A-
Sell
Buy
Mean consensus
BUY
Number of Analysts
22
Last Close Price
26,600
KRW
Average target price
35,432
KRW
Spread / Average Target
+33.20%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -8.28% | 3.79B | |
| +9.59% | 5.88B | |
| +26.84% | 1.79B | |
| +11.87% | 953M | |
| +43.43% | 531M | |
| +24.45% | 370M | |
| +14.23% | 335M | |
| +9.88% | 331M | |
| +39.18% | 298M | |
| +36.13% | 260M |
- Stock Market
- Equities
- A028050 Stock
- Financials Samsung Engineering Co., Ltd.
