Toevoegen aan een lijst
Financiën Samsung Electronics Co., Ltd.
Aandelen
A005930
KR7005930003
Telefoons en draagbare apparaten
|
Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 67.100,00 KRW | +0,60% |
|
+7,19% | +26,13% |
| 00:44 | Perplexity in gesprek met smartphonemakers over voorinstallatie Comet AI-browser | RE |
| 18/07 | De 20 bedrijven die de grootste AI-uitdagingen aanpakken |  |
Voorlopige winst- en verliesrekening: Samsung Electronics Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 236.810 | 279.605 | 302.230 | 258.936 | 300.870 | 318.660 | 336.570 | 357.085 |
| Variatie | - | 18,07% | 8,09% | -14,33% | 16,19% | 5,91% | 5,62% | 6,1% |
| EBITDA 1 | 63.110 | 82.920 | 79.330 | 42.100 | 72.350 | 73.986 | 87.332 | 97.526 |
| Variatie | - | 31,39% | -4,33% | -46,93% | 71,85% | 2,26% | 18,04% | 11,67% |
| Bedrijfsresultaat (EBIT) 1 | 35.990 | 51.634 | 43.380 | 6.540 | 32.730 | 29.880 | 41.774 | 49.553 |
| Variatie | - | 43,47% | -15,99% | -84,92% | 400,46% | -8,71% | 39,8% | 18,62% |
| Betaalde rente 2 | -583.013 | -431.540 | -763.015 | -930.253 | -903.918 | -12.627.250 | -14.016.600 | -12.865.667 |
| Resultaat voor belastingen (EBT) 1 | 36.350 | 53.352 | 46.440 | 11.006 | 37.500 | 34.354 | 47.237 | 56.291 |
| Variatie | - | 46,77% | -12,96% | -76,3% | 240,71% | -8,39% | 37,5% | 19,17% |
| Nettowinst (verlies) 1 | 26.090 | 39.244 | 54.730 | 14.473 | 33.621 | 27.899 | 36.928 | 43.323 |
| Variatie | - | 50,42% | 39,46% | -73,55% | 132,3% | -17,02% | 32,36% | 17,32% |
| Datum van publicatie | 28/01/21 | 26/01/22 | 30/01/23 | 30/01/24 | 31/01/25 | - | - | - |
1KRW in Miljard2KRW in Miljoen
Geschatte gegevens
Balansprognose: Samsung Electronics Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -104.510 | -105.810 | -104.890 | -79.690 | -93.322 | -102.691 | -118.090 | -141.214 |
| Variatie | - | -1,24% | 0,87% | 24,03% | -17,11% | -10,04% | -15% | -19,58% |
| Datum van publicatie | 28/01/21 | 26/01/22 | 30/01/23 | 30/01/24 | 31/01/25 | - | - | - |
1KRW in Miljard
Geschatte gegevens
Verwachte kasstroom: Samsung Electronics Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 37.590 | 47.120 | 49.430 | 57.610 | 51.410 | 52.157 | 54.371 | 55.998 |
| Variatie | - | 25,35% | 4,9% | 16,55% | -10,76% | 1,45% | 4,25% | 2,99% |
| Vrije kasstroom (FCF) 1 | 27.700.000 | 17.990.000 | 12.800.000 | -13.480.000 | 21.570.000 | 21.615.143 | 28.094.138 | 35.921.180 |
| Variatie | - | -35,05% | -28,85% | -205,31% | 260,01% | 0,21% | 29,97% | 27,86% |
| Datum van publicatie | 28/01/21 | 26/01/22 | 30/01/23 | 30/01/24 | 31/01/25 | - | - | - |
1KRW in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Samsung Electronics Co., Ltd.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 26,65% | 29,66% | 26,25% | 16,26% | 24,05% | 23,22% | 25,95% | 27,31% |
| EBIT-marge (%) | 15,2% | 18,47% | 14,35% | 2,53% | 10,88% | 9,38% | 12,41% | 13,88% |
| EBT-marge (%) | 15,35% | 19,08% | 15,37% | 4,25% | 12,46% | 10,78% | 14,03% | 15,76% |
| Nettomarge (%) | 11,02% | 14,04% | 18,11% | 5,59% | 11,17% | 8,75% | 10,97% | 12,13% |
| FCF-marge (%) | 11.697,14% | 6.434,08% | 4.235,19% | -5.205,93% | 7.169,21% | 6.783,13% | 8.347,18% | 10.059,57% |
| Vrije kasstroom/nettoresultaat (%) | 106.170,95% | 45.841,64% | 23.387,54% | -93.136,37% | 64.155,57% | 77.477,48% | 76.078,93% | 82.914,42% |
Winstgevendheid | ||||||||
| ROA | 7,14% | 9,75% | 12,51% | 3,2% | 6,92% | 5,5% | 7,06% | 7,37% |
| ROE | 10% | 14% | 17% | 4% | 9% | 6,94% | 8,59% | 9,27% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Schuld/vrije kasstroom | - | - | - | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 15,87% | 16,85% | 16,36% | 22,25% | 17,09% | 16,37% | 16,15% | 15,68% |
| CAPEX / EBITDA (%) | 59,56% | 56,83% | 62,31% | 136,84% | 71,06% | 70,5% | 62,26% | 57,42% |
| CAPEX / FCF (%) | 0,14% | 0,26% | 0,39% | -0,43% | 0,24% | 0,24% | 0,19% | 0,16% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 9.612 | 9.586 | 10.416 | 6.499 | 10.732 | 11.311 | 12.101 | 12.821 |
| Variatie | - | -0,27% | 8,66% | -37,61% | 65,14% | 5,39% | 6,98% | 5,96% |
| Dividend per aandeel 1 | 1.416 | 1.444 | 1.444 | 1.444 | 1.446 | 1.462 | 1.470 | 1.466 |
| Variatie | - | 1,98% | 0% | 0% | 0,14% | 1,07% | 0,6% | -0,29% |
| Nettoactief per aandeel 1 | 39.406 | 49.629 | 57.822 | 59.170 | 65.940 | 61.167 | 65.840 | 71.639 |
| Variatie | - | 25,94% | 16,51% | 2,33% | 11,44% | -7,24% | 7,64% | 8,81% |
| WPA 1 | 3.841 | 5.777 | 8.057 | 2.131 | 4.950 | 4.373 | 5.681 | 6.756 |
| Variatie | - | 50,4% | 39,47% | -73,55% | 132,29% | -11,66% | 29,92% | 18,91% |
| Aantal aandelen (in duizend) | 6.792.669 | 6.792.669 | 6.792.669 | 6.792.669 | 6.792.669 | 6.686.083 | 6.686.083 | 6.686.083 |
| Datum van publicatie | 28/01/21 | 26/01/22 | 30/01/23 | 30/01/24 | 31/01/25 | - | - | - |
1KRW
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 15,3x | 11,8x |
| PBR-ratio | 1,1x | 1,02x |
| EV/omzet | 1,05x | 0,95x |
| Dividendrendement | 2,18% | 2,19% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
35
Laatste slotkoers
67.100,00KRW
Gemiddelde koersdoel
73.677,50KRW
Spread / Gemiddelde doel
+9,80%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers A005930
- Financiën Samsung Electronics Co., Ltd.
Kies jouw editie
Alle financiële informatie op nationaal niveau
