{"company":{"name":"SamsungElec","shortName":"Samsung","ticker":"005930.KS","currency":"USD","originalCurrency":"KRW","priceCurrency":"KRW","marketCap":965361367053.7861,"sharesOutstanding":5795963304,"regularMarketPrice":216000,"fxRate":0.0006773324},"metadata":{"marketCap":{"label":"Market Cap","unit":"USD (m)"},"revenue":{"label":"Revenue","unit":"USD (m)"},"grossProfit":{"label":"Gross Profit","unit":"USD (m)"},"ebit":{"label":"EBIT","unit":"USD (m)"},"netIncome":{"label":"Net Income","unit":"USD (m)"},"fcf":{"label":"OCF - Capex - SBC","unit":"USD (m)"},"capex":{"label":"Capital Expenditure","unit":"USD (m)"},"sbc":{"label":"Stock Based Compensation","unit":"USD (m)"},"investedCapital":{"label":"Invested Capital","unit":"USD (m)"},"dividends":{"label":"Dividends Paid","unit":"USD (m)"},"netStockBuyback":{"label":"Repurchases - Issuance","unit":"USD (m)"},"netCash":{"label":"Cash - Total Debt","unit":"USD (m)"}},"ttm":{"revenue":226039,"grossProfit":89012,"ebit":29542,"netIncome":29990,"operatingCashFlow":57808,"capitalExpenditure":-35336,"dividendsPaid":-6706,"stockRepurchase":-5549,"stockIssuance":null,"taxProvision":2895,"pretaxIncome":33527,"sbc":null,"longTermDebt":1906000000,"currentDebt":11914000000,"cash":85269000000,"stockholdersEquity":287498000000,"fcf":22472,"capex":35336,"investedCapital":220570,"dividends":6706,"netStockBuyback":5549,"netCash":71449,"marketCap":965361},"ttmFilledFromAnnual":[],"ttmFallbackYear":null,"ratios":{"revenue3yCagr":0.03347175765247923,"grossMargin":0.39379045209012603,"operatingMargin":0.13069426072491916,"fcfConversion":0.7606797102430438,"roic":0.12080984076785134,"reinvestmentRate":0.6657509569916685,"ebit3yCagr":0.0017209789165526512,"fcfYield":0.023278329511551656,"dividendYield":0.006946621471362825,"pe":32.189442049142585,"evEbit":30.25903347958114,"netDebtEbit":-2.418556631236883},"annual":[{"year":"2015","periodEnd":"2015-12-31","revenue":136901,"grossProfit":52652,"ebit":18021,"netIncome":12755,"operatingCashFlow":27333,"capitalExpenditure":-18682,"dividendsPaid":-2135,"stockRepurchase":-3422,"stockIssuance":null,"taxProvision":4708,"pretaxIncome":17713,"sbc":null,"longTermDebt":840,"currentDebt":7611,"cash":48778,"stockholdersEquity":117950,"fcf":8651,"capex":18682,"investedCapital":80361,"dividends":2135,"netStockBuyback":3422,"netCash":40327,"marketCap":115302},{"year":"2016","periodEnd":"2016-12-31","revenue":137729,"grossProfit":55666,"ebit":19950,"netIncome":15294,"operatingCashFlow":32330,"capitalExpenditure":-17187,"dividendsPaid":-2125,"stockRepurchase":-5259,"stockIssuance":null,"taxProvision":5450,"pretaxIncome":20955,"sbc":null,"longTermDebt":40,"currentDebt":8697,"cash":60165,"stockholdersEquity":127193,"fcf":15143,"capex":17187,"investedCapital":78520,"dividends":2125,"netStockBuyback":5259,"netCash":51428,"marketCap":189718},{"year":"2017","periodEnd":"2017-12-31","revenue":163457,"grossProfit":75245,"ebit":36601,"netIncome":28208,"operatingCashFlow":42412,"capitalExpenditure":-29867,"dividendsPaid":-4642,"stockRepurchase":-5697,"stockIssuance":null,"taxProvision":9558,"pretaxIncome":38341,"sbc":null,"longTermDebt":650,"currentDebt":10758,"cash":56755,"stockholdersEquity":141377,"fcf":12545,"capex":29867,"investedCapital":99299,"dividends":4642,"netStockBuyback":5697,"netCash":45347,"marketCap":233093},{"year":"2018","periodEnd":"2018-12-31","revenue":166320,"grossProfit":75990,"ebit":40177,"netIncome":29946,"operatingCashFlow":45734,"capitalExpenditure":-20862,"dividendsPaid":-6955,"stockRepurchase":-597,"stockIssuance":null,"taxProvision":11473,"pretaxIncome":41728,"sbc":null,"longTermDebt":656,"currentDebt":9270,"cash":68869,"stockholdersEquity":163794,"fcf":24872,"capex":20862,"investedCapital":108177,"dividends":6955,"netStockBuyback":597,"netCash":58943,"marketCap":212428},{"year":"2019","periodEnd":"2019-12-31","revenue":157197,"grossProfit":56739,"ebit":18946,"netIncome":14672,"operatingCashFlow":30964,"capitalExpenditure":-19525,"dividendsPaid":-6577,"stockRepurchase":null,"stockIssuance":null,"taxProvision":5931,"pretaxIncome":20763,"sbc":null,"longTermDebt":665,"currentDebt":9820,"cash":74218,"stockholdersEquity":173923,"fcf":11439,"capex":19525,"investedCapital":113334,"dividends":6577,"netStockBuyback":null,"netCash":63733,"marketCap":259529},{"year":"2020","periodEnd":"2020-12-31","revenue":161568,"grossProfit":62987,"ebit":24558,"netIncome":17801,"operatingCashFlow":44544,"capitalExpenditure":-27477,"dividendsPaid":-6602,"stockRepurchase":null,"stockIssuance":null,"taxProvision":6780,"pretaxIncome":24797,"sbc":null,"longTermDebt":647,"currentDebt":11294,"cash":85048,"stockholdersEquity":182625,"fcf":17067,"capex":27477,"investedCapital":112749,"dividends":6602,"netStockBuyback":null,"netCash":73107,"marketCap":377418},{"year":"2021","periodEnd":"2021-12-31","revenue":190768,"grossProfit":77229,"ebit":35229,"netIncome":26775,"operatingCashFlow":44420,"capitalExpenditure":-33997,"dividendsPaid":-13994,"stockRepurchase":null,"stockIssuance":null,"taxProvision":9173,"pretaxIncome":36401,"sbc":null,"longTermDebt":347,"currentDebt":9339,"cash":84705,"stockholdersEquity":202116,"fcf":10423,"capex":33997,"investedCapital":130912,"dividends":13994,"netStockBuyback":null,"netCash":75019,"marketCap":337371},{"year":"2022","periodEnd":"2022-12-31","revenue":204780,"grossProfit":76015,"ebit":29390,"netIncome":37083,"operatingCashFlow":42132,"capitalExpenditure":-35997,"dividendsPaid":-6650,"stockRepurchase":null,"stockIssuance":null,"taxProvision":-6243,"pretaxIncome":31466,"sbc":null,"longTermDebt":386,"currentDebt":3633,"cash":78074,"stockholdersEquity":233885,"fcf":6135,"capex":35997,"investedCapital":163926,"dividends":6650,"netStockBuyback":null,"netCash":74055,"marketCap":282583},{"year":"2023","periodEnd":"2023-12-31","revenue":175445,"grossProfit":53220,"ebit":4450,"netIncome":9807,"operatingCashFlow":29906,"capitalExpenditure":-41016,"dividendsPaid":-6684,"stockRepurchase":null,"stockIssuance":null,"taxProvision":-3036,"pretaxIncome":7457,"sbc":null,"longTermDebt":364,"currentDebt":5031,"cash":62612,"stockholdersEquity":239338,"fcf":-11110,"capex":41016,"investedCapital":185630,"dividends":6684,"netStockBuyback":null,"netCash":57217,"marketCap":334566},{"year":"2024","periodEnd":"2024-12-31","revenue":203859,"grossProfit":77451,"ebit":22174,"netIncome":22781,"operatingCashFlow":49450,"capitalExpenditure":-36413,"dividendsPaid":-7378,"stockRepurchase":-1228,"stockIssuance":null,"taxProvision":2086,"pretaxIncome":25429,"sbc":null,"longTermDebt":14,"currentDebt":9675,"cash":76329,"stockholdersEquity":265393,"fcf":13037,"capex":36413,"investedCapital":202830,"dividends":7378,"netStockBuyback":1228,"netCash":66640,"marketCap":241123},{"year":"2025","periodEnd":"2025-12-31","revenue":226039,"grossProfit":89012,"ebit":29542,"netIncome":29990,"operatingCashFlow":57806,"capitalExpenditure":-35337,"dividendsPaid":-6706,"stockRepurchase":-5549,"stockIssuance":null,"taxProvision":2896,"pretaxIncome":33527,"sbc":null,"longTermDebt":1906,"currentDebt":11914,"cash":85269,"stockholdersEquity":287498,"fcf":22469,"capex":35337,"investedCapital":220570,"dividends":6706,"netStockBuyback":5549,"netCash":71449,"marketCap":728748}],"annualRatios":[{"year":"2015","revenue3yCagr":null,"grossMargin":0.38459908985325164,"operatingMargin":0.13163526928218203,"fcfConversion":0.48005105155096833,"roic":0.16566489574174145,"reinvestmentRate":null,"ebit3yCagr":null,"fcfYield":0.0750292918622499,"dividendYield":0.01851664988162103,"pe":9.039720476048608,"evEbit":4.160403677487376,"netDebtEbit":-2.237778147716553},{"year":"2016","revenue3yCagr":null,"grossMargin":0.4041705087526955,"operatingMargin":0.14484966855201156,"fcfConversion":0.7590476190476191,"roic":0.1846673148277156,"reinvestmentRate":-0.12699586206896551,"ebit3yCagr":null,"fcfYield":0.07981835925728342,"dividendYield":0.01120081974653155,"pe":12.40475069072839,"evEbit":6.9318424593483705,"netDebtEbit":-2.577844611528822},{"year":"2017","revenue3yCagr":null,"grossMargin":0.4603351340107796,"operatingMargin":0.22391821702343737,"fcfConversion":0.3427501980820196,"roic":0.27233871310466534,"reinvestmentRate":0.7683896017453685,"ebit3yCagr":null,"fcfYield":0.05381967287888334,"dividendYield":0.019914780510464445,"pe":8.263372241696683,"evEbit":5.129537558913145,"netDebtEbit":-1.2389552198027376},{"year":"2018","revenue3yCagr":0.06703652393597204,"grossMargin":0.4568903318903319,"operatingMargin":0.24156445406445406,"fcfConversion":0.619060656594569,"roic":0.26534192909054943,"reinvestmentRate":0.3093039297658863,"ebit3yCagr":0.3063700228311721,"fcfYield":0.11708422234769077,"dividendYield":0.032740461821654444,"pe":7.093711356087624,"evEbit":3.8202275000472907,"netDebtEbit":-1.4670831570301417},{"year":"2019","revenue3yCagr":0.04505613656438556,"grossMargin":0.3609420027099754,"operatingMargin":0.12052392857370052,"fcfConversion":0.603768605510398,"roic":0.11483762057508987,"reinvestmentRate":0.3961997694967345,"ebit3yCagr":-0.017064823231944803,"fcfYield":0.044075946932515944,"dividendYield":0.025342031906211853,"pe":17.688747808396947,"evEbit":10.334440401393435,"netDebtEbit":-3.3639290615433337},{"year":"2020","revenue3yCagr":-0.0038671207318106138,"grossMargin":0.38984823727470785,"operatingMargin":0.15199792038027332,"fcfConversion":0.6949670168580503,"roic":0.1576771699635368,"reinvestmentRate":-0.032882213972325346,"ebit3yCagr":-0.1245459666089147,"fcfYield":0.04522040025736349,"dividendYield":0.017492534276622358,"pe":21.20207596535476,"evEbit":12.391528392347912,"netDebtEbit":-2.976911800635231},{"year":"2021","revenue3yCagr":0.046775823209298295,"grossMargin":0.404832047303531,"operatingMargin":0.184669336576365,"fcfConversion":0.2958642027874762,"roic":0.1990339185696446,"reinvestmentRate":0.6970755296284925,"ebit3yCagr":-0.042862636063258575,"fcfYield":0.030894791782883128,"dividendYield":0.04147958516834563,"pe":12.600215870925865,"evEbit":7.447040220955464,"netDebtEbit":-2.12946720031792},{"year":"2022","revenue3yCagr":0.09214699467056242,"grossMargin":0.3712032425041508,"operatingMargin":0.14351987498779178,"fcfConversion":0.20874447090847226,"roic":0.21737300336250104,"reinvestmentRate":0.9264793870850054,"ebit3yCagr":0.15760577411242416,"fcfYield":0.021710459187910147,"dividendYield":0.023532934572062344,"pe":7.62027591925141,"evEbit":7.095191967118069,"netDebtEbit":-2.519734603606669},{"year":"2023","revenue3yCagr":0.027847180553203676,"grossMargin":0.3033429279831286,"operatingMargin":0.025364074211291287,"fcfConversion":-2.4966292134831463,"roic":0.040327554989794206,"reinvestmentRate":2.8993187282928132,"ebit3yCagr":-0.43412261405511154,"fcfYield":-0.033207218997262755,"dividendYield":0.019978132473240706,"pe":34.1150001362435,"evEbit":62.325574457559554,"netDebtEbit":-12.857752808988764},{"year":"2024","revenue3yCagr":0.02237005584676055,"grossMargin":0.37992435948376085,"operatingMargin":0.10877125856596961,"fcfConversion":0.587940831604582,"roic":0.09903851586583416,"reinvestmentRate":0.8562465153325368,"ebit3yCagr":-0.14299917000875928,"fcfYield":0.05406786189451208,"dividendYield":0.03059850311096956,"pe":10.584386389864362,"evEbit":7.868806094863354,"netDebtEbit":-3.005321547758636},{"year":"2025","revenue3yCagr":0.03347175765247923,"grossMargin":0.39379045209012603,"operatingMargin":0.13069426072491916,"fcfConversion":0.7605781599079277,"roic":0.12080530705520946,"reinvestmentRate":0.6657509569916685,"ebit3yCagr":0.0017209789165526512,"fcfYield":0.030832341703074743,"dividendYield":0.009202086584219112,"pe":24.299691949566522,"evEbit":22.249636502860334,"netDebtEbit":-2.418556631236883}],"quarterlyMarketCap":[{"date":"2015-12-31T00:00:00.000Z","marketCap":115302},{"date":"2016-03-31T00:00:00.000Z","marketCap":124848},{"date":"2016-06-30T00:00:00.000Z","marketCap":154377},{"date":"2016-09-30T00:00:00.000Z","marketCap":164368},{"date":"2016-12-31T00:00:00.000Z","marketCap":189718},{"date":"2017-03-31T00:00:00.000Z","marketCap":214480},{"date":"2017-06-30T00:00:00.000Z","marketCap":231720},{"date":"2017-09-30T00:00:00.000Z","marketCap":264783},{"date":"2017-12-31T00:00:00.000Z","marketCap":233093},{"date":"2018-03-31T00:00:00.000Z","marketCap":247571},{"date":"2018-06-30T00:00:00.000Z","marketCap":216065},{"date":"2018-09-30T00:00:00.000Z","marketCap":198071},{"date":"2018-12-31T00:00:00.000Z","marketCap":212428},{"date":"2019-03-31T00:00:00.000Z","marketCap":211070},{"date":"2019-06-30T00:00:00.000Z","marketCap":208760},{"date":"2019-09-30T00:00:00.000Z","marketCap":231993},{"date":"2019-12-31T00:00:00.000Z","marketCap":259529},{"date":"2020-03-31T00:00:00.000Z","marketCap":230119},{"date":"2020-06-30T00:00:00.000Z","marketCap":266457},{"date":"2020-09-30T00:00:00.000Z","marketCap":260480},{"date":"2020-12-31T00:00:00.000Z","marketCap":377418},{"date":"2021-03-31T00:00:00.000Z","marketCap":375109},{"date":"2021-06-30T00:00:00.000Z","marketCap":361319},{"date":"2021-09-30T00:00:00.000Z","marketCap":321240},{"date":"2021-12-31T00:00:00.000Z","marketCap":337371},{"date":"2022-03-31T00:00:00.000Z","marketCap":310202},{"date":"2022-06-30T00:00:00.000Z","marketCap":282557},{"date":"2022-09-30T00:00:00.000Z","marketCap":273388},{"date":"2022-12-31T00:00:00.000Z","marketCap":282583},{"date":"2023-03-31T00:00:00.000Z","marketCap":301467},{"date":"2023-06-30T00:00:00.000Z","marketCap":321234},{"date":"2023-09-30T00:00:00.000Z","marketCap":307920},{"date":"2023-12-31T00:00:00.000Z","marketCap":334566},{"date":"2024-03-31T00:00:00.000Z","marketCap":356639},{"date":"2024-06-30T00:00:00.000Z","marketCap":386116},{"date":"2024-09-30T00:00:00.000Z","marketCap":272421},{"date":"2024-12-31T00:00:00.000Z","marketCap":241123},{"date":"2025-03-31T00:00:00.000Z","marketCap":255387},{"date":"2025-06-30T00:00:00.000Z","marketCap":328606},{"date":"2025-09-30T00:00:00.000Z","marketCap":494743},{"date":"2025-12-31T00:00:00.000Z","marketCap":728748},{"date":"2026-03-31T00:00:00.000Z","marketCap":958060},{"date":"2026-04-20T07:53:10.089Z","marketCap":965361}]}