Valuation KT Corporation

Stocks

End-of-day quote Korea S.E. 12/10/2026			5-day change	1st Jan Change
49,900.00 ^KRW	-4.22%		-3.85%	-5.13%

18/09	NEXUS Co., Ltd. announced that it has received KRW 3.7972969 billion in funding from KT Corporation, LG Uplus Corp., Hcic LLC	CI
17/09	KT Joins Government-Led Project to Develop Fully Automated Factory Solutions	MT

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	1,18,12,610	-	-
Change	-	20.67%	-0.76%	25.51%	17.65%	-6.85%	-	-
Enterprise Value (EV) ¹	12,590	16,212	15,927	17,571	19,960	19,188	18,528	17,985
Change	-	28.77%	-1.76%	10.32%	13.6%	-3.87%	-3.44%	-2.93%
P/E	5.32x	6.49x	8.52x	23x	7.39x	8.39x	7.72x	7.23x
PBR	0.48x	0.52x	0.53x	0.68x	0.72x	0.66x	0.63x	0.6x
PEG	-	-0.69x	-0.4x	-0.4x	0x	-0.5x	0.89x	1.07x
Capitalization / Revenue	0.29x	0.34x	0.33x	0.41x	0.45x	0.43x	0.42x	0.41x
EV / Revenue	0.51x	0.63x	0.6x	0.66x	0.71x	0.7x	0.66x	0.63x
EV / EBITDA	2.38x	3.03x	2.92x	3.75x	3.14x	3.21x	3.08x	2.94x
EV / EBIT	7.53x	9.59x	9.65x	21.7x	8.08x	8.93x	8.14x	7.46x
EV / FCF	6.09x	103x	8.8x	9.04x	9.97x	8.27x	6.82x	7.12x
FCF Yield	16.4%	0.97%	11.4%	11.1%	10%	12.1%	14.7%	14%
Dividend per Share ³	1,910	1,960	1,960	2,000	2,400	2,472	2,607	2,689
Rate of return	6.24%	5.8%	5.7%	4.56%	4.56%	4.95%	5.22%	5.39%
EPS ³	5,747	5,205	4,038	1,906	7,114	5,944	6,460	6,898
Distribution rate	33.2%	37.7%	48.5%	105%	33.7%	41.6%	40.3%	39%
Net sales ¹	24,898	25,650	26,387	26,431	28,244	27,539	28,106	28,704
EBITDA ¹	5,280	5,346	5,460	4,687	6,349	5,974	6,023	6,112
EBIT ¹	1,672	1,690	1,650	809.5	2,469	2,149	2,277	2,410
Net income ¹	1,357	1,262	1,010	470.3	1,731	1,464	1,568	1,672
Net Debt ¹	5,418	7,558	7,339	6,791	7,279	7,376	6,715	6,173
Reference price ³	30,600.00	33,800.00	34,400.00	43,850.00	52,600.00	49,900.00	49,900.00	49,900.00
Nbr of stocks (in thousands)	2,34,376	2,56,043	2,49,664	2,45,826	2,41,095	2,36,726	-	-
Announcement Date	09/02/22	09/02/23	07/02/24	13/02/25	10/02/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KT CORPORATION	8.39x	0.7x	3.21x	4.95%	884.99Cr
CHINA MOBILE LIMITED	11.13x	1.32x	4.19x	6.95%	23TCr
VERIZON COMMUNICATIONS, INC.	9.5x	2.38x	6.28x	6.6%	18TCr
DEUTSCHE TELEKOM AG	12.02x	2.04x	5.27x	4.5%	13TCr
NTT, INC.	13.5x	1.86x	8.1x	3.09%	8.87TCr
CHINA TELECOM CORPORATION LIMITED	12.23x	0.93x	3.49x	6.25%	8.43TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.56x	1.79x	4.5x	2.81%	6.41TCr
SAUDI TELECOM COMPANY	14.65x	2.64x	8.23x	5.23%	5.61TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	22.57x	5.21x	19.01x	4.82%	5.35TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.26x	2.64x	5.86x	4.55%	4.92TCr
Average	12.98x	2.15x	6.82x	4.98%	9.42TCr
Weighted average by Cap.	12.30x	2.03x	6.23x	5.46%