Valuation SK Gas Co., Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 22/04/2026			5-day change	1st Jan Change
2,46,000.00 ^KRW	+0.82%		+2.29%	+9.33%

06/04	Korea Investment Private Equity and Stick Alternative Asset Management agreed to acquire 49% stake in Ulsan GPS Corporation from SK Gas Co., Ltd. for KRW 1.22 trillion.	CI
01/04	Advanced Petrochemical Co, SK Gas Sign Deals for Propane Dehydrogenation Plants in Saudi Arabia, South Korea	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,44,318	10,36,618	13,28,307	18,57,835	20,22,760	22,14,503	-	-
Change	-	-9.41%	28.14%	39.86%	8.88%	9.48%	-	-
Enterprise Value (EV) ¹	2,177	3,189	3,601	5,032	4,283	4,835	4,465	2,215
Change	-	46.48%	12.92%	39.73%	-14.88%	12.88%	-7.65%	-50.4%
P/E ratio	4.6x	4.04x	4.22x	10.4x	8.64x	10.3x	6.99x	4.63x
PBR	0.54x	0.46x	0.53x	0.7x	0.69x	0.72x	0.66x	-
PEG	-	1.29x	0.2x	-0.2x	0.3x	-1.26x	0.1x	0.1x
Capitalization / Revenue	0.18x	0.13x	0.19x	0.26x	0.26x	0.28x	0.28x	-
EV / Revenue	0.34x	0.4x	0.51x	0.71x	0.56x	0.6x	0.56x	-
EV / EBITDA	10.2x	6.4x	8.76x	11.2x	6.19x	6.34x	6.18x	-
EV / EBIT	20.7x	8.17x	11.9x	17.5x	9.65x	9.98x	9.04x	-
EV / FCF	-3.76x	-8.65x	77.5x	226x	11.4x	8.96x	15.2x	-
FCF Yield	-26.6%	-11.6%	1.29%	0.44%	8.78%	11.2%	6.56%	-
Dividend per Share ³	5,100	5,500	8,000	8,000	9,000	10,000	10,500	16,000
Rate of return	4%	4.76%	5.41%	3.86%	4%	4.07%	4.27%	6.5%
EPS ³	27,692	28,559	35,101	19,841	26,050	23,918	35,189	53,095
Distribution rate	18.4%	19.3%	22.8%	40.3%	34.5%	41.8%	29.8%	30.1%
Net sales ¹	6,495	8,066	6,994	7,095	7,675	8,015	8,037	-
EBITDA ¹	213.4	498.5	411.3	450.7	692.4	763	722.5	-
EBIT ¹	105.4	390.6	303.7	287.5	443.8	484.5	493.6	-
Net income ¹	247.1	256.7	314.2	185.5	238.3	218.5	323.8	-
Net Debt ¹	1,033	2,152	2,273	3,174	2,260	2,620	2,250	-
Reference price ³	1,27,500.00	1,15,500.00	1,48,000.00	2,07,000.00	2,25,000.00	2,46,000.00	2,46,000.00	2,46,000.00
Nbr of stocks (in thousands)	8,975	8,975	8,975	8,975	8,990	9,002	-	-
Announcement Date	08/02/22	07/02/23	06/02/24	04/02/25	06/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SK GAS CO., LTD.	10.2x	0.6x	6.31x	4.1%	148.58Cr
PETRONAS DAGANGAN	17.3x	0.41x	7.92x	5.49%	502.91Cr
PTT OIL AND RETAIL BUSINESS	13.22x	0.18x	5.93x	4.21%	454.96Cr
RUBIS	10.72x	0.73x	6.67x	6.15%	402.36Cr
VIVA ENERGY GROUP LIMITED	7.64x	0.29x	7.21x	8.34%	272.62Cr
PT AKR CORPORINDO TBK	10.5x	0.58x	7.3x	7.15%	168.68Cr
WORLD KINECT CORPORATION	10.52x	0.05x	4.95x	3.69%	121.38Cr
Average	11.44x	0.41x	6.61x	5.59%	295.93Cr
Weighted average by Cap.	12.39x	0.41x	6.81x	5.64%