SAMSUNG ELECTRONICS CO LTD (ADR) Toevoegen aan een lijst
Financiën Samsung Electronics Co Ltd (ADR) CINNOBER BOAT
Aandelen
SMSN
US7960508882
Telefoons en draagbare apparaten
|
Geschatte realtime
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.476 USD | 0,00% |
|
0,00% | 0,00% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 370.472.922 | 544.116.848 | 526.023.507 | 371.684.753 | 519.893.772 | 540.992.961 | - | - |
| Bedrijfswaarde 2 | 276.732 | 439.607 | 420.214 | 266.795 | 440.204 | 449.942 | 427.270 | 395.790 |
| K/w-verhouding | 17,6 x | 21,1 x | 13,6 x | 6,86 x | 36,8 x | 15 x | 10,7 x | 9,79 x |
| Dividendrendement | 2,54% | 1,75% | 1,84% | 2,61% | 1,84% | 1,77% | 1,76% | 1,78% |
| Marktkapitalisatie/omzet | 1,61 x | 2,3 x | 1,88 x | 1,23 x | 2,01 x | 1,73 x | 1,53 x | 1,43 x |
| Bedrijfswaarde/omzet | 1,2 x | 1,86 x | 1,5 x | 0,88 x | 1,7 x | 1,44 x | 1,21 x | 1,05 x |
| Bedrijfswaarde/EBITDA | 5,09 x | 6,97 x | 5,07 x | 3,36 x | 10,5 x | 5,42 x | 3,96 x | 3,46 x |
| Bedrijfswaarde/FCF | 13,8 x | 15,9 x | 23,4 x | 20,8 x | -32,7 x | 22 x | 11 x | 8,07 x |
| FCF Yield | 7,23% | 6,3% | 4,28% | 4,8% | -3,06% | 4,54% | 9,08% | 12,4% |
| Price to Book | 1,31 x | 2,06 x | 1,58 x | 0,96 x | 1,33 x | 1,45 x | 1,3 x | 1,2 x |
| Aantal aandelen (in duizenden) | 6.792.669 | 6.792.669 | 6.792.669 | 6.792.669 | 6.792.669 | 6.792.669 | - | - |
| Referentieprijs 3 | 55.800 | 81.000 | 78.300 | 55.300 | 78.500 | 81.800 | 81.800 | 81.800 |
| Datum van publicatie | 30-01-20 | 28-01-21 | 26-01-22 | 30-01-23 | 30-01-24 | - | - | - |
1KRW in Miljoen2KRW in Miljard3KRW
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 230.400 | 236.810 | 279.605 | 302.230 | 258.936 | 313.113 | 354.434 | 377.166 |
| EBITDA 1 | 54.340 | 63.110 | 82.920 | 79.330 | 42.100 | 83.028 | 107.988 | 114.538 |
| Bedrijfsresultaat (EBIT) 1 | 27.770 | 35.990 | 51.634 | 43.380 | 6.540 | 42.272 | 62.752 | 68.163 |
| Operationele Marge | 12,05% | 15,2% | 18,47% | 14,35% | 2,53% | 13,5% | 17,7% | 18,07% |
| Resultaat voor belastingen (EBT) 1 | 30.430 | 36.350 | 53.352 | 46.440 | 11.006 | 46.223 | 66.513 | 74.327 |
| Nettowinst (verlies) 1 | 21.510 | 26.090 | 39.244 | 54.730 | 14.473 | 36.089 | 50.281 | 54.652 |
| Nettomarge | 9,34% | 11,02% | 14,04% | 18,11% | 5,59% | 11,53% | 14,19% | 14,49% |
| WPA 2 | 3.166 | 3.841 | 5.777 | 8.057 | 2.131 | 5.456 | 7.628 | 8.356 |
| Free Cash Flow 3 | 20.010.000 | 27.700.000 | 17.990.000 | 12.800.000 | -13.480.000 | 20.447.038 | 38.816.573 | 49.018.272 |
| FCF-marge | 8.684,9% | 11.697,14% | 6.434,08% | 4.235,19% | -5.205,93% | 6.530,23% | 10.951,7% | 12.996,47% |
| Kasstroomconversie (ebitda) | 36.823,7% | 43.891,62% | 21.695,61% | 16.135,13% | - | 24.626,56% | 35.945,31% | 42.796,65% |
| Kasstroomconversie (nettowinst) | 93.026,5% | 106.170,95% | 45.841,64% | 23.387,54% | - | 56.657,37% | 77.198,56% | 89.691,49% |
| Dividend per aandeel 2 | 1.416 | 1.416 | 1.444 | 1.444 | 1.444 | 1.450 | 1.444 | 1.452 |
| Datum van publicatie | 30-01-20 | 28-01-21 | 26-01-22 | 30-01-23 | 30-01-24 | - | - | - |
1KRW in Miljard2KRW3KRW in Miljoen
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 76.566 | 77.782 | 77.000 | 76.780 | 70.460 | 63.750 | 60.000 | 123.751 | 67.000 | 67.780 | 71.916 | 73.706 | 83.346 | 84.907 | 84.894 | 86.664 |
| EBITDA 1 | 22.730 | 23.130 | 23.170 | 19.880 | 13.150 | 9.440 | 9.440 | - | 11.300 | 11.880 | 15.840 | 19.014 | 23.034 | 25.151 | 25.397 | 30.858 |
| Bedrijfsresultaat (EBIT) 1 | 13.867 | 14.121 | 14.000 | 10.850 | 4.310 | 640 | 600 | - | 2.400 | 2.800 | 6.600 | 8.541 | 12.592 | 14.181 | 15.185 | 16.456 |
| Operationele Marge | 18,11% | 18,16% | 18,18% | 14,13% | 6,12% | 1% | 1% | - | 3,58% | 4,13% | 9,18% | 11,59% | 15,11% | 16,7% | 17,89% | 18,99% |
| Resultaat voor belastingen (EBT) 1 | 14.363 | 15.070 | 14.460 | 11.860 | 5.050 | 1.826 | 1.713 | - | 3.943 | 3.524 | 7.707 | 9.974 | 14.245 | 16.057 | 16.082 | 17.077 |
| Nettowinst (verlies) 1 | 10.643 | 11.129 | 10.950 | 9.140 | 23.500 | 1.401 | 1.547 | - | 5.501 | 6.024 | 6.621 | 7.313 | 10.481 | 11.822 | 12.021 | 12.981 |
| Nettomarge | 13,9% | 14,31% | 14,22% | 11,9% | 33,35% | 2,2% | 2,58% | - | 8,21% | 8,89% | 9,21% | 9,92% | 12,58% | 13,92% | 14,16% | 14,98% |
| WPA 2 | 1.566 | 1.638 | 1.613 | 1.346 | 3.460 | 206,0 | 228,0 | 434,0 | 810,0 | 887,0 | 975,0 | 1.185 | 1.620 | 1.898 | 1.946 | 2.082 |
| Dividend per aandeel 2 | - | - | 361,0 | 361,0 | 361,0 | 361,0 | 361,0 | - | 361,0 | 361,0 | 361,0 | 361,0 | 361,0 | 361,0 | 361,0 | 361,0 |
| Datum van publicatie | 26-01-22 | 27-04-22 | 06-07-22 | 27-10-22 | 30-01-23 | 26-04-23 | 06-07-23 | 06-07-23 | 10-10-23 | 30-01-24 | 29-04-24 | - | - | - | - | - |
1KRW in Miljard2KRW
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 93.741 | 104.510 | 105.810 | 104.890 | 79.690 | 91.051 | 113.723 | 145.203 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 20.010.000 | 27.700.000 | 17.990.000 | 12.800.000 | -13.480.000 | 20.447.038 | 38.816.573 | 49.018.272 |
| ROE (netto-inkomsten/eigen vermogen) | 8,69% | 10% | 14% | 17% | 4% | 10,1% | 12,8% | 12,3% |
| ROA (netto-inkomsten/totale activa) | 6,22% | 7,14% | 9,75% | 12,5% | 3,2% | 7,7% | 9,8% | 9,17% |
| Totale activa 1 | 345.959 | 365.401 | 402.429 | 437.525 | 452.265 | 468.988 | 513.151 | 595.720 |
| Nettoactief per aandeel 3 | 42.701 | 39.406 | 49.629 | 57.822 | 59.170 | 56.379 | 62.804 | 68.189 |
| Cashflow per aandeel 3 | 6.680 | 9.612 | 9.586 | 10.416 | 6.499 | 11.946 | 14.349 | 14.575 |
| Capex 1 | 25.370 | 37.590 | 47.120 | 49.430 | 57.610 | 53.479 | 55.001 | 58.182 |
| Capex/omzet | 11,01% | 15,87% | 16,85% | 16,36% | 22,25% | 17,08% | 15,52% | 15,43% |
| Datum van publicatie | 30-01-20 | 28-01-21 | 26-01-22 | 30-01-23 | 30-01-24 | - | - | - |
1KRW in Miljard2KRW in Miljoen3KRW
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
37
Laatste slotkoers
81.800
KRW
Gemiddelde koersdoel
106.216
KRW
Spread / Gemiddelde doel
+29,85%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -3,44% | 1,53 mld. | |
| +125,87% | 1,12 mld. | |
| -11,89% | 1,15 mld. | |
| +25,11% | 926 mln. | |
| +46,92% | 686 mln. | |
| -16,52% | 702 mln. | |
| -33,68% | 337 mln. | |
| +4,12% | 328 mln. | |
| +12,36% | 92,23 mln. |
- Beurs
- Aandelen
- Koers A005930
- Koers SMSN
- Financiën Samsung Electronics Co Ltd (ADR)
