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

Samsung Electronics Co., Ltd.

005935.KS (KSC)

Financials
Samsung Electronics Co., Ltd. Analyst Estimates Quarterly

Annual Quarterly

* (except for per share items) of KRW

Period Ending:	2027 12-31	2025 12-31	2025 09-30	2025 06-30	2025 03-31	2024 12-31	2024 09-30	2024 06-30	2024 03-31	2023 12-30	2023 09-29	2023 06-29	2023 03-29	2022 12-29	2022 09-29	2022 06-29	2022 03-29	2021 12-29	2021 09-29	2021 06-29	2021 03-29	2020 12-29	2020 09-29	2020 06-29	2020 03-29	2019 12-29	2019 09-29	2019 06-29	2019 03-29
Number of Analysts	1234	13	20	29	24	27	2	1	1	2	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Estimated Revenue
Low	1234	90,099,759	82,228,018	63,702,838	66,138,971	68,490,616	79,298,834	65,560,716	63,175,517	68,474,660	61,097,849	54,865,695	57,458,557	64,904,807	69,787,967	69,677,441	69,054,886	68,369,701	66,412,377	56,660,784	57,236,065	55,489,508	59,170,680	47,512,565	50,208,130	54,188,796	55,683,282	50,064,877	47,008,618
Average	1234	91,455,934	84,862,176	74,465,960	77,596,317	76,070,441	80,009,646	73,892,695	71,204,365	68,772,097	67,511,849	60,625,449	63,490,507	71,718,459	77,114,249	76,992,120	76,304,210	75,547,094	73,384,292	62,608,986	63,244,659	61,314,750	65,382,368	52,500,393	55,478,937	59,877,489	61,528,866	55,320,645	51,943,542
High	1234	92,658,522	85,769,885	89,314,174	81,322,594	86,485,956	80,720,458	82,052,407	79,067,215	69,069,534	73,702,168	66,184,337	69,312,100	78,294,491	84,185,033	84,051,706	83,300,720	82,474,183	80,113,068	68,349,749	69,043,709	66,936,842	71,377,429	57,314,276	60,565,929	65,367,796	67,170,591	60,393,124	56,706,367
Estimated EBITDA
Low	1234	23,867,402	21,782,180	16,874,865	17,520,196	18,143,146	21,006,240	17,367,016	16,735,177	18,283,327	16,313,654	14,649,615	15,341,932	17,330,145	18,633,991	18,604,479	18,438,252	18,255,301	17,732,679	15,128,920	15,282,524	14,816,179	15,799,083	12,686,266	13,406,005	14,468,877	14,867,918	13,367,755	12,551,707
Average	1234	24,226,652	22,479,968	19,726,013	20,555,244	20,151,039	21,194,534	19,574,155	18,862,017	18,362,745	18,026,248	16,187,519	16,952,515	19,149,449	20,590,171	20,557,562	20,373,884	20,171,728	19,594,241	16,717,141	16,886,871	16,371,569	17,457,658	14,018,059	14,813,356	15,987,808	16,428,739	14,771,091	13,869,375
High	1234	24,545,217	22,720,419	23,659,301	21,542,333	22,910,106	21,382,828	21,735,661	20,944,884	18,442,163	19,679,116	17,671,790	18,506,930	20,905,306	22,478,132	22,442,532	22,242,013	22,021,320	21,390,882	18,249,974	18,435,267	17,872,716	19,058,391	15,303,408	16,171,627	17,453,767	17,935,129	16,125,486	15,141,090
Estimated EBIT
Low	1234	11,549,569	10,540,518	8,165,841	8,478,120	8,779,569	10,165,036	8,403,996	8,098,245	9,093,968	8,114,270	7,286,591	7,630,943	8,619,863	9,268,385	9,253,706	9,171,026	9,080,028	8,820,080	7,524,993	7,601,395	7,369,438	7,858,327	6,310,038	6,668,030	7,196,694	7,395,173	6,649,005	6,243,110
Average	1234	11,723,412	10,878,181	9,545,527	9,946,797	9,751,200	10,256,153	9,472,043	9,127,435	9,133,469	8,966,099	8,051,531	8,432,033	9,524,769	10,241,372	10,225,152	10,133,793	10,033,242	9,746,005	8,314,960	8,399,383	8,143,076	8,683,287	6,972,461	7,368,034	7,952,196	8,171,512	7,347,012	6,898,506
High	1234	11,877,567	10,994,537	11,448,867	10,424,455	11,086,328	10,347,269	10,518,007	10,135,346	9,172,971	9,788,221	8,789,795	9,205,186	10,398,117	11,180,427	11,162,720	11,062,984	10,953,213	10,639,639	9,077,378	9,169,542	8,889,733	9,479,478	7,611,782	8,043,627	8,681,352	8,920,777	8,020,677	7,531,047
Estimated Net Income
Low	1234	14,337,918	9,164,308	5,910,407	5,655,685	5,102,202	6,726,718	8,286,608	4,838,434	2,897,324	2,199,730	659,422	1,402,573	4,245,597	8,060,798	9,475,921	9,214,416	9,611,244	10,618,315	7,609,195	6,073,093	6,272,476	7,374,668	4,790,114	4,315,598	4,609,782	4,906,788	4,323,794	4,538,410
Average	1234	16,221,846	9,309,502	5,950,496	5,839,471	6,613,717	8,988,471	8,363,472	5,228,214	3,399,283	2,509,695	752,342	1,600,210	4,843,847	9,196,651	10,811,180	10,512,826	10,965,572	12,114,550	8,681,412	6,928,856	7,156,335	8,413,838	5,465,093	4,923,712	5,259,350	5,598,207	4,933,063	5,177,920
High	1234	18,105,775	9,454,695	5,990,585	6,023,257	8,125,231	12,162,484	8,440,336	5,618,060	3,901,154	2,808,851	842,021	1,790,955	5,421,233	10,292,892	12,099,873	11,765,955	12,272,668	13,558,604	9,716,236	7,754,776	8,009,371	9,416,767	6,116,532	5,510,619	5,886,265	6,265,514	5,521,084	5,795,128
Estimated SGA Expenses
Low	1234	12,958,349	11,826,218	9,161,885	9,512,255	9,850,474	11,404,936	9,429,089	9,086,044	9,590,944	8,557,707	7,684,796	8,047,967	9,090,931	9,774,893	9,759,412	9,672,214	9,576,243	9,302,089	7,936,227	8,016,804	7,772,171	8,287,777	6,654,876	7,032,432	7,589,986	7,799,312	7,012,367	6,584,290
Average	1234	13,153,397	12,205,068	10,709,861	11,160,076	10,940,621	11,507,167	10,627,413	10,240,771	9,632,605	9,456,087	8,491,540	8,892,836	10,045,289	10,801,053	10,783,947	10,687,595	10,581,549	10,278,615	8,769,365	8,858,401	8,588,087	9,157,820	7,353,499	7,770,690	8,386,776	8,618,077	7,748,519	7,275,503
High	1234	13,326,356	12,335,617	12,845,365	11,695,998	12,438,604	11,609,397	11,800,961	11,371,624	9,674,266	10,323,138	9,270,149	9,708,241	10,966,365	11,791,427	11,772,752	11,667,565	11,551,796	11,221,085	9,573,448	9,670,648	9,375,549	9,997,522	8,027,758	8,483,203	9,155,779	9,408,289	8,458,999	7,942,611
Estimated EPS
Low	1234	2,128	1,360	877.3	839.5	757.3	998.5	1,230	718.2	430.1	326.5	97.88	208.2	630.2	1,196	1,407	1,368	1,427	1,576	1,129	901.4	931	1,095	711	640.6	684.2	728.3	641.8	673.6
Average	1234	2,408	1,382	883.2	866.8	981.7	1,334	1,241	776	504.6	372.5	111.7	237.5	719	1,365	1,605	1,560	1,628	1,798	1,289	1,028	1,062	1,249	811.2	730.8	780.7	831	732.2	768.6
High	1234	2,687	1,403	889.2	894	1,206	1,805	1,253	833.9	579.1	416.9	125	265.8	804.7	1,528	1,796	1,746	1,822	2,013	1,442	1,151	1,189	1,398	907.9	818	873.7	930	819.5	860.2

Samsung Electronics Co., Ltd. Analyst Estimates Quarterly