Data is not available at this time.
Samsung Electronics Co., Ltd. is a global leader in the technology sector, specializing in consumer electronics, IT and mobile communications, and semiconductor solutions. The company operates across diverse product lines, including home appliances, smartphones, TVs, memory storage, and medical equipment, serving industries such as retail, healthcare, finance, and manufacturing. Its vertically integrated supply chain and strong R&D capabilities allow it to maintain cost efficiency and innovation leadership. Samsung holds a dominant position in memory chips and displays, while its mobile division competes closely with Apple and Huawei. The company leverages its brand strength and extensive distribution network to capture market share in both developed and emerging economies. Additionally, its venture capital arm and cloud services diversify revenue streams beyond hardware. Samsung's ability to scale production and adapt to technological shifts, such as 5G and AI, reinforces its competitive moat in a rapidly evolving industry.
Samsung reported revenue of approximately $300.9 trillion KRW (around $232 billion USD) for the fiscal year, with net income of $33.6 trillion KRW (about $25.9 billion USD), reflecting robust profitability. Operating cash flow stood at $72.98 trillion KRW ($56.3 billion USD), though capital expenditures of $51.4 trillion KRW ($39.6 billion USD) indicate heavy reinvestment in semiconductor and display fabrication. The company’s scale and vertical integration contribute to strong margins despite cyclical demand in key segments.
Diluted EPS of 123,750 KRW ($95.3 USD) underscores Samsung’s earnings power, driven by high-memory chip sales and premium smartphone demand. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, though cyclicality in semiconductor pricing can impact near-term returns. Strategic capex focuses on maintaining technological leadership in advanced nodes and OLED displays.
Samsung maintains a solid balance sheet with $53.7 trillion KRW ($41.4 billion USD) in cash and equivalents against $19.3 trillion KRW ($14.9 billion USD) in total debt, reflecting a conservative leverage profile. Its liquidity position supports aggressive R&D and capex commitments while providing flexibility to navigate industry downturns. The strong cash reserves also enable consistent shareholder returns via dividends and buybacks.
Revenue growth is tied to semiconductor cycles and smartphone innovation, with long-term drivers including AI, IoT, and automotive chips. The company has a disciplined dividend policy, paying $13.24 KRW ($0.01 USD) per share annually, though buybacks are occasionally used to optimize capital allocation. Future growth may hinge on expanding its foundry business and high-end consumer electronics adoption.
With a market cap of $328.4 billion USD and a beta of 0.74, Samsung trades at a discount to pure-play semiconductor peers, reflecting its diversified but cyclical business mix. Investors likely price in slower growth in mature segments like smartphones, offset by upside potential in memory and foundry markets. The valuation accounts for geopolitical risks in its supply chain.
Samsung’s key advantages include its technological leadership in memory chips, vertically integrated manufacturing, and a globally recognized brand. Near-term challenges include semiconductor oversupply and competition in mobile, but long-term opportunities in AI, automotive, and edge computing position it well. Strategic partnerships and continued R&D investment will be critical to sustaining its market position.
Company filings, Bloomberg, LSE disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |