SAMSUNG SDI CO., LTD. Toevoegen aan een lijst
Financiën Samsung SDI Co., Ltd. London S.E.
Aandelen
0L2T
US7960542030
Elektrische componenten & apparatuur
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 59,57 EUR | -33,37% |
|
-0,72% | -27,88% |
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 | 24.828.597 | - | - |
| Bedrijfswaarde 2 | 17.840 | 43.730 | 45.485 | 41.069 | 34.830 | 30.445 | 31.547 | 31.002 |
| K/w-verhouding | 43,9 x | 73,1 x | 37,4 x | 20,2 x | 15,7 x | 14,9 x | 10,6 x | 8,73 x |
| Dividendrendement | 0,42% | 0,16% | 0,15% | 0,17% | 0,21% | 0,27% | 0,27% | 0,29% |
| Marktkapitalisatie/omzet | 1,54 x | 3,68 x | 3,2 x | 1,94 x | 1,38 x | 1,08 x | 0,9 x | 0,77 x |
| Bedrijfswaarde/omzet | 1,77 x | 3,87 x | 3,36 x | 2,04 x | 1,53 x | 1,33 x | 1,14 x | 0,96 x |
| Bedrijfswaarde/EBITDA | 13,5 x | 24,9 x | 19,6 x | 12,6 x | 10,4 x | 8,18 x | 6,11 x | 4,82 x |
| Bedrijfswaarde/FCF | -18,3 x | 198 x | -578 x | -245 x | -17,9 x | -13,7 x | -24,7 x | 30,8 x |
| FCF Yield | -5,47% | 0,5% | -0,17% | -0,41% | -5,58% | -7,31% | -4,04% | 3,25% |
| Price to Book | 1,25 x | 3,17 x | 0,29 x | 2,35 x | 1,71 x | 1,25 x | 1,11 x | 0,98 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 | 374.500 | 374.500 | 374.500 |
| 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 | 22.974 | 27.627 | 32.259 |
| EBITDA 1 | 1.318 | 1.755 | 2.320 | 3.271 | 3.361 | 3.721 | 5.162 | 6.426 |
| Bedrijfsresultaat (EBIT) 1 | 462,2 | 671 | 1.068 | 1.808 | 1.633 | 1.647 | 2.661 | 3.583 |
| Operationele Marge | 4,58% | 5,94% | 7,88% | 8,98% | 7,19% | 7,17% | 9,63% | 11,11% |
| Resultaat voor belastingen (EBT) 1 | 564,6 | 803 | 1.663 | 2.652 | 2.486 | 2.173 | 3.169 | 4.011 |
| Nettowinst (verlies) 1 | 356,5 | 575 | 1.170 | 1.952 | 2.009 | 1.705 | 2.380 | 2.903 |
| Nettomarge | 3,53% | 5,09% | 8,63% | 9,7% | 8,85% | 7,42% | 8,61% | 9% |
| WPA 2 | 5.381 | 8.593 | 17.492 | 29.191 | 30.044 | 25.115 | 35.234 | 42.892 |
| Free Cash Flow 3 | -975.231 | 220.550 | -78.691 | -167.802 | -1.944.725 | -2.226.334 | -1.275.435 | 1.007.210 |
| FCF-marge | -9.658,21% | 1.952,64% | -580,61% | -833,84% | -8.563,94% | -9.690,65% | -4.616,69% | 3.122,3% |
| Kasstroomconversie (ebitda) | - | 12.566,98% | - | - | - | - | - | 15.673,8% |
| Kasstroomconversie (nettowinst) | - | 38.356,6% | - | - | - | - | - | 34.692,89% |
| Dividend per aandeel 2 | 1.000 | 1.000 | 1.000 | 1.030 | 1.000 | 1.010 | 1.020 | 1.069 |
| 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 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 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.816 | 4.049 | 4.741 | 5.368 | 5.966 | 5.355 | 5.841 | 5.948 | 5.565 | 5.131 | 5.316 | 5.882 | 6.394 | 5.971 | 6.332 |
| EBITDA 1 | 599 | 672,8 | 784,6 | 942,6 | 871,3 | 792,8 | 879,5 | 918,3 | 770,7 | 664,2 | 770 | 883,8 | 1.106 | 749,8 | 839 |
| Bedrijfsresultaat (EBIT) 1 | 265,7 | 322,3 | 429 | 565,9 | 490,8 | 375,4 | 450,2 | 496 | 311,8 | 267,4 | 378,3 | 477,6 | 524,5 | 463,4 | 621,8 |
| Operationele Marge | 6,96% | 7,96% | 9,05% | 10,54% | 8,23% | 7,01% | 7,71% | 8,34% | 5,6% | 5,21% | 7,12% | 8,12% | 8,2% | 7,76% | 9,82% |
| Resultaat voor belastingen (EBT) 1 | 511,3 | 453,9 | 528,8 | 866,4 | 803,2 | 561,3 | 583,2 | 760,4 | 581,2 | 293,3 | 503 | 653,3 | 724,2 | 458 | 532,9 |
| Nettowinst (verlies) 1 | 365,5 | 356,6 | 391,3 | 602,9 | 601,3 | 439,3 | 460,5 | 613,2 | 496,2 | 273,1 | 377,3 | 468,1 | 550,9 | 318,7 | 380,8 |
| Nettomarge | 9,58% | 8,81% | 8,25% | 11,23% | 10,08% | 8,2% | 7,88% | 10,31% | 8,92% | 5,32% | 7,1% | 7,96% | 8,62% | 5,34% | 6,01% |
| WPA 2 | 5.465 | 5.332 | 5.852 | 9.016 | 8.991 | 6.569 | 6.886 | 9.170 | 7.419 | 4.084 | 4.914 | 7.050 | 7.808 | 4.542 | 5.386 |
| Dividend per aandeel 2 | 1.000 | - | - | - | 1.030 | - | - | - | 1.000 | - | - | - | 1.017 | - | - |
| Datum van publicatie | 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 | 30/04/24 | - | - | - | - | - |
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 | 5.616 | 6.718 | 6.174 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,718 x | 1,253 x | 0,9172 x | 0,6112 x | 1,068 x | 1,509 x | 1,302 x | 0,9607 x |
| Free Cash Flow 2 | -975.231 | 220.550 | -78.691 | -167.802 | -1.944.725 | -2.226.334 | -1.275.435 | 1.007.210 |
| ROE (netto-inkomsten/eigen vermogen) | 3,23% | 4,85% | 8,76% | 12,6% | 11,5% | 8,59% | 10,7% | 11,6% |
| ROA (netto-inkomsten/totale activa) | 2,05% | 2,78% | 4,94% | 6,96% | 6,25% | 4,82% | 6,34% | 7% |
| Totale activa 1 | 17.369 | 20.693 | 23.680 | 28.045 | 32.147 | 35.387 | 37.530 | 41.473 |
| Nettoactief per aandeel 3 | 188.359 | 198.334 | 2.247.220 | 251.948 | 276.815 | 299.457 | 336.371 | 383.893 |
| Cashflow per aandeel 3 | 14.107 | 29.783 | 33.256 | 39.494 | 31.456 | 53.873 | 68.356 | 77.618 |
| Capex 1 | 1.898 | 1.572 | 1.698 | 2.809 | 4.048 | 5.407 | 5.404 | 5.308 |
| Capex/omzet | 18,8% | 13,92% | 12,53% | 13,96% | 17,83% | 23,54% | 19,56% | 16,46% |
| 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
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
29
Laatste slotkoers
374.500
KRW
Gemiddelde koersdoel
575.117
KRW
Spread / Gemiddelde doel
+53,57%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +10,01% | 108 mld. | |
| -16,02% | 60,51 mld. | |
| +61,38% | 24,78 mld. | |
| -34,38% | 13,47 mld. | |
| -10,43% | 10,72 mld. | |
| +7,02% | 4,77 mld. | |
| -14,84% | 4,59 mld. | |
| +1,37% | 4,11 mld. | |
| +106,84% | 3,73 mld. |
- Beurs
- Aandelen
- Koers A006400
- Koers 0L2T
- Financiën Samsung SDI Co., Ltd.
