SAMSUNG SDI CO., LTD. Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 408.500 KRW | -1,21% |
|
+1,87% | -13,45% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 15.575.086 | 41.531.058 | 43.357.491 | 39.069.726 | 31.238.558 | 27.071.318 | - | - |
| Bedrijfswaarde 2 | 17.840 | 43.730 | 45.485 | 41.069 | 34.830 | 32.735 | 33.650 | 32.903 |
| K/w-verhouding | 43,9 x | 73,1 x | 37,4 x | 20,2 x | 15,7 x | 14,8 x | 11 x | 9,11 x |
| Dividendrendement | 0,42% | 0,16% | 0,15% | 0,17% | 0,21% | 0,25% | 0,25% | 0,27% |
| Marktkapitalisatie/omzet | 1,54 x | 3,68 x | 3,2 x | 1,94 x | 1,38 x | 1,14 x | 0,94 x | 0,8 x |
| Bedrijfswaarde/omzet | 1,77 x | 3,87 x | 3,36 x | 2,04 x | 1,53 x | 1,38 x | 1,16 x | 0,97 x |
| Bedrijfswaarde/EBITDA | 13,5 x | 24,9 x | 19,6 x | 12,6 x | 10,4 x | 8,51 x | 6,5 x | 4,97 x |
| Bedrijfswaarde/FCF | -18,3 x | 198 x | -578 x | -245 x | -17,9 x | -19,3 x | -73,3 x | 69,2 x |
| FCF Yield | -5,47% | 0,5% | -0,17% | -0,41% | -5,58% | -5,17% | -1,36% | 1,45% |
| Price to Book | 1,25 x | 3,17 x | 0,29 x | 2,35 x | 1,71 x | 1,35 x | 1,19 x | 1,08 x |
| Aantal aandelen (in duizenden) | 66.873 | 66.873 | 66.873 | 66.873 | 66.873 | 66.873 | - | - |
| Referentieprijs 3 | 236.000 | 628.000 | 655.000 | 591.000 | 472.000 | 408.500 | 408.500 | 408.500 |
| Datum van publicatie | 30-01-20 | 28-01-21 | 27-01-22 | 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 | 10.097 | 11.295 | 13.553 | 20.124 | 22.708 | 23.755 | 28.893 | 33.908 |
| EBITDA 1 | 1.318 | 1.755 | 2.320 | 3.271 | 3.361 | 3.847 | 5.173 | 6.623 |
| Bedrijfsresultaat (EBIT) 1 | 462,2 | 671 | 1.068 | 1.808 | 1.633 | 1.819 | 2.710 | 3.677 |
| Operationele Marge | 4,58% | 5,94% | 7,88% | 8,98% | 7,19% | 7,66% | 9,38% | 10,84% |
| Resultaat voor belastingen (EBT) 1 | 564,6 | 803 | 1.663 | 2.652 | 2.486 | 2.564 | 3.391 | 4.174 |
| Nettowinst (verlies) 1 | 356,5 | 575 | 1.170 | 1.952 | 2.009 | 1.917 | 2.528 | 3.041 |
| Nettomarge | 3,53% | 5,09% | 8,63% | 9,7% | 8,85% | 8,07% | 8,75% | 8,97% |
| WPA 2 | 5.381 | 8.593 | 17.492 | 29.191 | 30.044 | 27.572 | 37.150 | 44.818 |
| Free Cash Flow 3 | -975.231 | 220.550 | -78.691 | -167.802 | -1.944.725 | -1.692.250 | -458.786 | 475.500 |
| FCF-marge | -9.658,21% | 1.952,64% | -580,61% | -833,84% | -8.563,94% | -7.123,77% | -1.587,89% | 1.402,34% |
| Kasstroomconversie (ebitda) | - | 12.566,98% | - | - | - | - | - | 7.179,41% |
| Kasstroomconversie (nettowinst) | - | 38.356,6% | - | - | - | - | - | 15.634,42% |
| Dividend per aandeel 2 | 1.000 | 1.000 | 1.000 | 1.030 | 1.000 | 1.014 | 1.020 | 1.085 |
| Datum van publicatie | 30-01-20 | 28-01-21 | 27-01-22 | 30-01-23 | 30-01-24 | - | - | - |
1KRW in Miljard2KRW3KRW in Miljoen
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.440 | 3.816 | 4.049 | 4.741 | 5.368 | 5.966 | 5.355 | 5.841 | 5.948 | 5.565 | 5.229 | 5.573 | 6.133 | 6.648 | 6.596 |
| EBITDA 1 | 687,9 | 599 | 672,8 | 784,6 | 942,6 | 871,3 | 792,8 | 879,5 | 918,3 | 770,7 | 712 | 866,6 | 1.010 | 1.277 | 803,1 |
| Bedrijfsresultaat (EBIT) 1 | 373,5 | 265,7 | 322,3 | 429 | 565,9 | 490,8 | 375,4 | 450,2 | 496 | 311,8 | 244 | 380,3 | 519,2 | 594,4 | 513,5 |
| Operationele Marge | 10,86% | 6,96% | 7,96% | 9,05% | 10,54% | 8,23% | 7,01% | 7,71% | 8,34% | 5,6% | 4,67% | 6,82% | 8,47% | 8,94% | 7,79% |
| Resultaat voor belastingen (EBT) 1 | 550,6 | 511,3 | 453,9 | 528,8 | 866,4 | 803,2 | 561,3 | 583,2 | 760,4 | 581,2 | 427,4 | 563 | 701 | 795,4 | 559,9 |
| Nettowinst (verlies) 1 | 395,3 | 365,5 | 356,6 | 391,3 | 602,9 | 601,3 | 439,3 | 460,5 | 613,2 | 496,2 | 323,5 | 404,1 | 529,2 | 603 | 396,2 |
| Nettomarge | 11,49% | 9,58% | 8,81% | 8,25% | 11,23% | 10,08% | 8,2% | 7,88% | 10,31% | 8,92% | 6,19% | 7,25% | 8,63% | 9,07% | 6,01% |
| WPA 2 | 5.911 | 5.465 | 5.332 | 5.852 | 9.016 | 8.991 | 6.569 | 6.886 | 9.170 | 7.419 | 3.960 | 5.337 | 7.407 | 8.899 | 5.126 |
| Dividend per aandeel 2 | - | 1.000 | - | - | - | 1.030 | - | - | - | 1.000 | - | - | - | 1.017 | - |
| Datum van publicatie | 02-11-21 | 27-01-22 | 27-04-22 | 29-07-22 | 25-10-22 | 30-01-23 | 27-04-23 | 26-07-23 | 26-10-23 | 30-01-24 | - | - | - | - | - |
1KRW in Miljard2KRW
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.265 | 2.199 | 2.128 | 1.999 | 3.591 | 5.664 | 6.578 | 5.832 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,718 x | 1,253 x | 0,9172 x | 0,6112 x | 1,068 x | 1,472 x | 1,272 x | 0,8806 x |
| Free Cash Flow 2 | -975.231 | 220.550 | -78.691 | -167.802 | -1.944.725 | -1.692.250 | -458.786 | 475.500 |
| ROE (netto-inkomsten/eigen vermogen) | 3,23% | 4,85% | 8,76% | 12,6% | 11,5% | 9,71% | 11,5% | 12% |
| ROA (netto-inkomsten/totale activa) | 2,05% | 2,78% | 4,94% | 6,96% | 6,25% | 5,85% | 6,99% | 7% |
| Totale activa 1 | 17.369 | 20.693 | 23.680 | 28.045 | 32.147 | 32.756 | 36.158 | 43.454 |
| Nettoactief per aandeel 3 | 188.359 | 198.334 | 2.247.220 | 251.948 | 276.815 | 302.649 | 342.063 | 378.937 |
| Cashflow per aandeel 3 | 14.107 | 29.783 | 33.256 | 39.494 | 31.456 | 48.095 | 69.287 | 60.560 |
| Capex 1 | 1.898 | 1.572 | 1.698 | 2.809 | 4.048 | 4.980 | 4.900 | 4.113 |
| Capex/omzet | 18,8% | 13,92% | 12,53% | 13,96% | 17,83% | 20,96% | 16,96% | 12,13% |
| Datum van publicatie | 30-01-20 | 28-01-21 | 27-01-22 | 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
A
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
31
Laatste slotkoers
408.500
KRW
Gemiddelde koersdoel
597.458
KRW
Spread / Gemiddelde doel
+46,26%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -13,45% | 19,67 mld. | |
| +21,57% | 120 mld. | |
| +8,86% | 17,62 mld. | |
| -18,06% | 16,74 mld. | |
| -14,00% | 10,22 mld. | |
| -15,30% | 4,48 mld. | |
| -12,28% | 4,03 mld. | |
| +7,52% | 4,03 mld. | |
| -9,59% | 3,69 mld. | |
| +1,29% | 3,81 mld. |
- Beurs
- Aandelen
- Koers A006400
- Financiën Samsung SDI Co., Ltd.
