Samsung Electronics Co., Ltd. (005935.KS) Analyst Estimates Annual

Samsung Electronics Co., Ltd.

005935.KS (KSC)

Financials
Samsung Electronics Co., Ltd. Analyst Estimates Annual

Annual Quarterly

* (except for per share items) of KRW

Period Ending:	2029 12-31	2028 12-31	2027 12-31	2026 12-31	2025 12-31	2024 12-31	2023 12-31	2022 12-30	2021 12-30	2020 12-30	2019 12-30	2018 12-30	2017 12-30	2016 12-30	2015 12-30
Number of Analysts	31	15	32	31	31	35	3	1	1	2	1	1	2	1	1
Estimated Revenue
Low	248,766,413	598,615,281	414,200,424	431,923,952	324,587,159	278,674,493	256,273,382	277,066,977	254,568,422	216,210,089	210,522,872	224,040,686	219,452,088	184,002,840	183,224,248
Average	314,662,000	757,182,128	567,891,860	503,588,382	331,202,384	301,394,724	259,907,765	303,156,329	278,539,251	236,568,997	230,346,256	245,136,943	240,116,270	201,329,029	200,477,122
High	395,873,461	952,604,094	767,247,016	582,245,029	335,043,393	314,381,586	262,022,443	339,445,486	311,881,634	264,887,355	257,919,725	274,480,922	268,859,253	225,429,006	224,475,123
Estimated EBITDA
Low	65,898,156	158,573,027	109,721,581	114,416,539	85,983,051	73,820,798	68,427,210	73,979,279	67,971,971	57,729,964	56,211,428	59,820,801	58,595,606	49,130,350	48,922,459
Average	83,353,879	200,577,342	150,434,401	133,400,427	87,735,422	79,839,381	69,397,621	80,945,362	74,372,389	63,165,968	61,504,443	65,453,684	64,113,121	53,756,592	53,529,126
High	104,866,773	252,344,568	203,243,528	154,236,551	88,752,905	83,279,597	69,962,258	90,634,881	83,275,094	70,727,215	68,866,797	73,288,780	71,787,746	60,191,494	59,936,799
Estimated EBIT
Low	31,888,484	76,734,370	53,094,883	55,366,800	41,607,677	35,722,295	34,035,099	36,796,650	33,808,667	28,714,382	27,959,075	29,754,346	29,144,944	24,437,008	24,333,605
Average	40,335,406	97,060,492	72,796,044	64,553,209	42,455,659	38,634,721	34,517,773	40,261,519	36,992,179	31,418,203	30,591,775	32,556,093	31,889,308	26,738,061	26,624,921
High	50,745,615	122,110,940	98,350,674	74,635,925	42,948,024	40,299,461	34,798,619	45,081,001	41,420,307	35,179,101	34,253,746	36,453,202	35,706,600	29,938,726	29,812,042
Estimated Net Income
Low	0	158,019,000	176,986,965	138,430,199	40,267,834	32,450,906	10,651,190	32,211,725	35,874,153	24,411,017	19,538,802	39,458,694	35,853,092	18,000,543	16,100,955
Average	0	217,131,294	191,618,037	157,218,836	42,074,376	32,923,853	11,611,948	36,269,432	40,393,217	27,486,070	22,000,103	44,429,302	40,369,503	20,268,069	18,129,190
High	0	289,982,844	206,249,130	176,007,474	43,880,918	33,396,797	12,879,244	41,913,528	46,679,038	31,763,336	25,423,665	51,343,201	46,651,634	23,422,100	20,950,378
Estimated SGA Expenses
Low	35,778,143	86,094,192	59,571,233	62,120,271	46,682,853	40,079,590	35,895,084	38,807,551	35,656,278	30,283,595	29,487,012	31,380,392	30,737,688	25,772,468	25,663,414
Average	45,255,394	108,899,631	81,675,480	72,427,210	47,634,269	43,347,265	36,404,136	42,461,772	39,013,766	33,135,178	32,263,586	34,335,252	33,632,029	28,199,270	28,079,948
High	56,935,409	137,005,656	110,347,186	83,739,785	48,186,692	45,215,064	36,700,330	47,544,634	43,683,887	37,101,605	36,125,680	38,445,334	37,657,932	31,574,848	31,441,242
Estimated EPS
Low	0	23,455	26,271	20,548	5,977	4,817	1,568	4,742	5,282	3,594	2,877	5,809	5,279	2,650	2,371
Average	0	32,229	28,442	23,336	6,245	4,887	1,710	5,340	5,947	4,047	3,239	6,541	5,944	2,984	2,669
High	0	43,043	30,614	26,125	6,513	4,957	1,896	6,171	6,872	4,676	3,743	7,559	6,868	3,448	3,084

Samsung Electronics Co., Ltd. Analyst Estimates Annual