|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 54,300.00 KRW | +1.12% |
|
+5.03% | +3.23% |
| 10/06 | Tranche Update on KT Corporation's Equity Buyback Plan announced on February 10, 2026. | CI |
| 12/05 | KT's Net Income Declines 35% in Q1 | MT |
Company Valuation: KT Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 71,71,900 | 86,54,243 | 85,88,458 | 1,07,79,460 | 1,26,81,600 | 1,30,91,537 | - | - |
| Change | - | 20.67% | -0.76% | 25.51% | 17.65% | 3.23% | - | - |
| Enterprise Value (EV) 1 | 12,590 | 16,212 | 15,927 | 17,571 | 19,960 | 20,229 | 19,674 | 19,162 |
| Change | - | 28.77% | -1.76% | 10.32% | 13.6% | 1.34% | -2.74% | -2.61% |
| P/E | 5.32x | 6.49x | 8.52x | 23x | 7.39x | 9.06x | 8.37x | 7.75x |
| PBR | 0.48x | 0.52x | 0.53x | 0.68x | 0.72x | 0.72x | 0.68x | 0.64x |
| PEG | - | -0.69x | -0.4x | -0.4x | 0x | -0.5x | 1.02x | 0.96x |
| Capitalization / Revenue | 0.29x | 0.34x | 0.33x | 0.41x | 0.45x | 0.47x | 0.46x | 0.45x |
| EV / Revenue | 0.51x | 0.63x | 0.6x | 0.66x | 0.71x | 0.73x | 0.69x | 0.66x |
| EV / EBITDA | 2.38x | 3.03x | 2.92x | 3.75x | 3.14x | 3.41x | 3.24x | 3.11x |
| EV / EBIT | 7.53x | 9.59x | 9.65x | 21.7x | 8.08x | 9.52x | 8.6x | 7.86x |
| EV / FCF | 6.09x | 103x | 8.8x | 9.04x | 9.97x | 12.3x | 8.88x | 10x |
| FCF Yield | 16.4% | 0.97% | 11.4% | 11.1% | 10% | 8.11% | 11.3% | 10% |
| Dividend per Share 3 | 1,910 | 1,960 | 1,960 | 2,000 | 2,400 | 2,491 | 2,620 | 2,785 |
| Rate of return | 6.24% | 5.8% | 5.7% | 4.56% | 4.56% | 4.64% | 4.88% | 5.19% |
| EPS 3 | 5,747 | 5,205 | 4,038 | 1,906 | 7,114 | 5,927 | 6,415 | 6,932 |
| Distribution rate | 33.2% | 37.7% | 48.5% | 105% | 33.7% | 42% | 40.8% | 40.2% |
| Net sales 1 | 24,898 | 25,650 | 26,387 | 26,431 | 28,244 | 27,834 | 28,444 | 29,015 |
| EBITDA 1 | 5,280 | 5,346 | 5,460 | 4,687 | 6,349 | 5,941 | 6,072 | 6,153 |
| EBIT 1 | 1,672 | 1,690 | 1,650 | 809.5 | 2,469 | 2,125 | 2,287 | 2,439 |
| Net income 1 | 1,357 | 1,262 | 1,010 | 470.3 | 1,731 | 1,431 | 1,564 | 1,680 |
| Net Debt 1 | 5,418 | 7,558 | 7,339 | 6,791 | 7,279 | 7,137 | 6,583 | 6,070 |
| Reference price 3 | 30,600.00 | 33,800.00 | 34,400.00 | 43,850.00 | 52,600.00 | 53,700.00 | 53,700.00 | 53,700.00 |
| Nbr of stocks (in thousands) | 2,34,376 | 2,56,043 | 2,49,664 | 2,45,826 | 2,41,095 | 2,41,096 | - | - |
| Announcement Date | 09/02/22 | 09/02/23 | 07/02/24 | 13/02/25 | 10/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.06x | 0.72x | 3.38x | 4.64% | 834.95Cr | |
| 10.87x | 1.25x | 3.88x | 7.37% | 21TCr | |
| 8.7x | 2.32x | 6.21x | 6.73% | 18TCr | |
| 12.11x | 2.03x | 5.32x | 4.65% | 13TCr | |
| 12.73x | 2.01x | 5.06x | 2.44% | 7.73TCr | |
| 11.34x | 1.71x | 7.3x | 3.78% | 7.16TCr | |
| 11.24x | 0.73x | 2.72x | 7.17% | 6.78TCr | |
| 15.56x | 2.71x | 8.5x | 5.06% | 5.79TCr | |
| 23.9x | 5.39x | 19.67x | 4.48% | 5.6TCr | |
| 16.06x | 1.79x | 5.61x | 4.99% | 4.77TCr | |
| Average | 13.16x | 2.07x | 6.76x | 5.13% | 9.08TCr | |
| Weighted average by Cap. | 12.22x | 2.00x | 6.18x | 5.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A030200 Stock
- Valuation KT Corporation
Select your edition
All financial news and data tailored to specific country editions
