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 | ||
| 155,900 KRW | +3.04% |
|
+7.59% | +1.76% |
| Apr. 30 | Samsung Electro-Mechanics Q1 Profit Jumps 64% | MT |
| Apr. 29 | Transcript : Samsung Electro-Mechanics Co., Ltd., Q1 2024 Earnings Call, Apr 29, 2024 |
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 | 11,548,105 | - | - |
| Enterprise Value (EV) 2 | 10,388 | 13,575 | 14,148 | 9,431 | 11,202 | 11,016 | 10,652 | 10,151 |
| P/E ratio | 18.4 x | 22.3 x | 16.7 x | 10.1 x | 27.1 x | 17.3 x | 13.7 x | 11.3 x |
| Yield | 0.88% | 0.79% | 1.06% | 1.61% | 0.75% | 1.17% | 1.24% | 1.28% |
| Capitalization / Revenue | 1.15 x | 1.61 x | 1.51 x | 1.03 x | 1.27 x | 1.15 x | 1.07 x | 0.99 x |
| EV / Revenue | 1.29 x | 1.65 x | 1.46 x | 1 x | 1.26 x | 1.09 x | 0.99 x | 0.87 x |
| EV / EBITDA | 6.48 x | 8.23 x | 6.01 x | 4.57 x | 7.59 x | 6.28 x | 5.13 x | 4.4 x |
| EV / FCF | -19.7 x | 16.3 x | 15.9 x | 33.8 x | -381 x | 19.2 x | 16.4 x | 13.7 x |
| FCF Yield | -5.07% | 6.12% | 6.27% | 2.96% | -0.26% | 5.21% | 6.09% | 7.28% |
| Price to Book | 1.89 x | 2.24 x | 2.28 x | 1.26 x | 1.42 x | 1.42 x | 1.32 x | 1.2 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 | 155,900 | 155,900 | 155,900 |
| 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 | 10,072 | 10,806 | 11,670 |
| EBITDA 1 | 1,604 | 1,650 | 2,353 | 2,062 | 1,476 | 1,762 | 2,075 | 2,308 |
| EBIT 1 | 734 | 829.1 | 1,487 | 1,183 | 639.4 | 886.9 | 1,154 | 1,349 |
| Operating Margin | 9.13% | 10.1% | 15.37% | 12.55% | 7.18% | 8.81% | 10.68% | 11.56% |
| Earnings before Tax (EBT) 1 | 690.6 | 782.9 | 1,491 | 1,187 | 543.2 | 894.8 | 1,140 | 1,358 |
| Net income 1 | 514.3 | 604 | 892.4 | 980.6 | 423 | 688.1 | 861.1 | 1,042 |
| Net margin | 6.4% | 7.36% | 9.22% | 10.4% | 4.75% | 6.83% | 7.97% | 8.92% |
| EPS 2 | 6,806 | 7,993 | 11,811 | 12,977 | 5,647 | 9,054 | 11,394 | 13,855 |
| Free Cash Flow 3 | -526,701 | 831,409 | 887,007 | 278,828 | -29,418 | 574,885 | 645,869 | 738,633 |
| FCF margin | -6,550.35% | 10,128.34% | 9,168% | 2,958.51% | -330.18% | 5,707.48% | 5,976.84% | 6,329.09% |
| FCF Conversion (EBITDA) | - | 50,381.73% | 37,692.04% | 13,524.6% | - | 32,627.28% | 31,127.42% | 31,998.63% |
| FCF Conversion (Net income) | - | 137,659.14% | 99,390.67% | 28,434.42% | - | 83,545.17% | 75,005.66% | 70,917.92% |
| Dividend per Share 2 | 1,100 | 1,400 | 2,100 | 2,100 | 1,150 | 1,826 | 1,932 | 1,989 |
| 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 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 | - | 2,689 | 2,430 | 2,617 | 2,456 | 2,384 | 1,968 | 2,022 | 2,221 | 2,361 | 2,306 | 2,624 | 2,384 | 2,582 | 2,502 | 2,780 |
| EBITDA 1 | - | 676.3 | 582.6 | 630.5 | 581.4 | 532.1 | 317.6 | 361.9 | 417.2 | 392.5 | 298.2 | 383.2 | 406.6 | 480.2 | 460.9 | 526.5 |
| EBIT 1 | 829.1 | 457.8 | 316.2 | 410.5 | 360.1 | 311 | 101.2 | 140.1 | 205 | 184 | 110.4 | 180.3 | 206.3 | 264 | 232.9 | 268.6 |
| Operating Margin | - | 17.03% | 13.01% | 15.69% | 14.66% | 13.05% | 5.14% | 6.93% | 9.23% | 7.79% | 4.79% | 6.87% | 8.65% | 10.22% | 9.31% | 9.66% |
| Earnings before Tax (EBT) 1 | - | 476 | 324.2 | 427 | 385.2 | 380 | -5.4 | 143 | 145.7 | 191.8 | 62.7 | 219.5 | 199.3 | 261.7 | 227.5 | 301 |
| Net income 1 | - | 349.5 | 85.49 | 315.4 | 281.3 | 271.7 | 112.2 | 111.4 | 112.6 | 155.5 | 43.43 | 183.1 | 147.6 | 196.7 | 167.8 | 217.8 |
| Net margin | - | 13% | 3.52% | 12.05% | 11.45% | 11.4% | 5.7% | 5.51% | 5.07% | 6.59% | 1.88% | 6.98% | 6.19% | 7.62% | 6.71% | 7.84% |
| EPS 2 | - | 4,626 | 1,131 | 4,175 | 3,723 | 3,596 | 1,484 | 1,474 | 1,490 | 2,058 | 625.0 | 1,652 | 1,816 | 2,604 | 2,278 | 2,507 |
| Dividend per Share 2 | - | - | 2,100 | - | - | - | 2,100 | - | - | - | 1,150 | - | - | - | 2,131 | - |
| Announcement Date | 1/27/21 | 10/27/21 | 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 | 533 | 896 | 1,397 |
| Leverage (Debt/EBITDA) | 0.7226 x | 0.2259 x | - | - | - | - | - | - |
| Free Cash Flow 2 | -526,701 | 831,409 | 887,007 | 278,828 | -29,418 | 573,500 | 648,869 | 738,633 |
| ROE (net income / shareholders' equity) | 10.2% | 11% | 16.9% | 13.6% | 5.6% | 8.47% | 9.82% | 10.9% |
| ROA (Net income/ Total Assets) | 5.94% | 6.97% | 11% | 9.37% | 3.8% | 5.83% | 6.81% | 7.63% |
| Assets 1 | 8,660 | 8,665 | 8,104 | 10,470 | 11,122 | 11,780 | 12,665 | 13,651 |
| Book Value Per Share 3 | 66,094 | 79,406 | 86,584 | 103,702 | 107,956 | 109,746 | 118,451 | 130,038 |
| Cash Flow per Share 3 | 14,049 | 21,846 | 23,816 | 21,671 | 16,237 | 20,729 | 23,235 | 26,471 |
| Capex 1 | 1,548 | 757 | 844 | 1,297 | 1,210 | 1,058 | 1,083 | 1,161 |
| Capex / Sales | 19.25% | 9.22% | 8.73% | 13.76% | 13.58% | 10.51% | 10.02% | 9.95% |
| 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
29
Last Close Price
155,900
KRW
Average target price
187,214
KRW
Spread / Average Target
+20.09%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +1.76% | 8.35B | |
| +11.65% | 107B | |
| -4.96% | 28.56B | |
| +11.79% | 22.18B | |
| -14.19% | 18.16B | |
| -7.70% | 17.05B | |
| -13.54% | 11.09B | |
| -2.71% | 10.39B | |
| -2.81% | 9.65B | |
| +0.95% | 7.62B |
- Stock Market
- Equities
- A009150 Stock
- Financials Samsung Electro-Mechanics Co., Ltd.
