Brokerage : SK Securities
Analyst : Dong-hee Han
Investment Rating : Buy (Maintained)
Target Price : KRW 260,000 (Upgraded)
Core Momentum : Supported by structural shifts moving beyond memory cyclicality via Long-Term Agreements (LTAs) and upgraded ASP forecasts, full-year 2026 operating profit is projected to reach KRW 180T (32% above consensus), lifting the target price by 53% to KRW 260,000.
📊 1. [Valuation & Key Financial Metrics]
- Investment Rating & Target Price: Buy maintained, Target Price upgraded by 53% to KRW 260,000 (63.0% upside potential based on the January 27, 2026 closing price of KRW 159,500)
- Valuation Methodology: Applied a Target P/E of 13x to 2026E EPS of KRW 20,663 (a 10% discount to the historical 12M Fwd. P/E upper bound of 14.5x)
- Key Valuation Multiples (2026E): P/E 7.7x, P/B 1.9x, ROE 28.8%, EV/EBITDA 3.5x, Dividend Payout Ratio 7.0%
- Per-Share Metrics (2026E): EPS KRW 20,633 (YoY +215.1%)
- Annual Financial Projections:
- 2025E: Revenue KRW 332.78T, Operating Profit KRW 43.53T, Net Profit (Controlling) KRW 44.11T
- 2026E: Revenue KRW 481.55T, Operating Profit KRW 180.23T (KRW 180T in text, YoY +314%, OPM 37%), Net Profit (Controlling) KRW 138.98T (operating profit and OPM beating 1M consensus by 32% and 7%p, respectively)
- 2027E: Revenue KRW 553.78T, Operating Profit KRW 199.36T, Net Profit (Controlling) KRW 149.83T
🚀 2. [Market Opportunities & Business Outlook]
- 2026 Memory Pricing & Upward Forecast Revisions:
- 2026E memory price growth forecasts revised upward to DRAM +111% YoY and NAND +87% YoY
- Full-year 2026 operating profit projected at KRW 180T (+314% YoY) with an operating margin of 37% (+27%p YoY), reaching company-record profitability
- Transition Beyond Cyclicality & Valuation Expansion:
- Memory industry transitions into an “order-first, build-later” framework underpinned by LTAs, departing from traditional cyclical patterns
- AI scale-out and memory tiering drive structural demand, while industry supply capability remains constrained
- Ongoing Capex discipline and cleanroom space limitations cause supply shortages across all product lines, including HBM3E/4, commodity DRAM, and SSDs
- Capital Allocation & Peak-Out Counterthesis:
- Unprecedented cash flows accumulating in the memory sector are projected to be deployed toward shareholder returns, contract-backed Capex, and M&A
- Capex expansion serves as evidence verifying strong contract-backed demand rather than a signal of oversupply or traditional cycle peak-out
📝 Editor’s Comment (Perspective)
The analyst views Samsung Electronics as an enterprise transcending traditional cyclicality by transitioning into an LTA-driven “order-first, build-later” structure, positioning it to achieve KRW 180T in 2026 operating profit amid structural supply shortages across all memory lines. This perspective places primary emphasis on the structural re-rating potential (applying a 13x Target P/E) driven by AI memory tiering demand and the strategic deployment of unprecedented cash flows for shareholder returns and contract-backed Capex, rather than conventional concerns over cyclical peak-outs following short-term price spikes.
To verify whether this investment thesis continues to materialize, key verification points include whether 2026 DRAM (+111% YoY) and NAND (+87% YoY) ASP gains and full-year operating profit (KRW 180T) are realized, whether LTA execution broadens to enhance multi-year earnings visibility, and whether accumulated cash flows are concretely utilized for enhanced shareholder returns, strategic Capex, and M&A activities. These developments can be monitored through upcoming quarterly earnings announcements, official IR materials, regulatory filings, and periodic financial reports.
📢 Disclaimer & Source
Source: This content has been structured and newly written based on officially disclosed financial facts and data from brokerage reports.
Investment Risk Notice: This content is provided for informational and linguistic reference purposes only. Under no circumstances does it constitute financial advice or a recommendation to buy or sell any specific securities. All investment decisions and financial responsibilities rest entirely with the investor.
Contact: Compliance and Copyright Inquiries (ksb220805@gmail.com)
