Valuation SK hynix Inc.

Equities

A000660

KR7000660001

Semiconductors

End-of-day quote Korea S.E. Other stock markets 12/05/2026			5-day change	1st Jan Change
18,35,000.00 ^KRW	-2.39%		+83.50%	+181.87%

08:26am	Samsung Electronics fails to reach deal with union; PM says strike must be averted	RE
12/05	Samsung Elec, labour union fail to reach pay deal as strike looms	RE

Company Valuation: SK hynix Inc.

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	9,00,78,308	5,15,73,828	9,73,68,441	11,98,23,835	44,94,86,379	1,28,76,03,939	-	-
Change	-	-42.75%	88.79%	23.06%	275.12%	186.46%	-	-
Enterprise Value (EV) ¹	1,00,555	70,491	1,17,916	1,28,352	4,42,068	11,42,486	9,55,107	7,28,162
Change	-	-29.9%	67.28%	8.85%	244.42%	158.44%	-16.4%	-23.76%
P/E ratio	9.37x	23.1x	-10.7x	6.14x	10.8x	6.27x	4.85x	4.68x
PBR	1.53x	0.81x	1.82x	1.62x	-	3.99x	2.27x	1.46x
PEG	-	-0.3x	0x	-0x	0x	0x	0.2x	1.29x
Capitalization / Revenue	2.09x	1.16x	2.97x	1.81x	4.63x	3.89x	2.93x	2.72x
EV / Revenue	2.34x	1.58x	3.6x	1.94x	4.55x	3.45x	2.17x	1.54x
EV / EBITDA	4.42x	3.36x	20x	3.56x	7.24x	4.22x	2.65x	1.89x
EV / EBIT	8.1x	10.1x	-15.3x	5.47x	9.36x	4.5x	2.83x	2.09x
EV / FCF	14.4x	-16.7x	-29.5x	9.15x	17x	7.77x	4.43x	3.02x
FCF Yield	6.95%	-6%	-3.39%	10.9%	5.9%	12.9%	22.6%	33.1%
Dividend per Share ³	1,540	1,200	1,200	2,205	3,000	4,797	5,033	3,156
Rate of return	1.18%	1.6%	0.85%	1.27%	0.46%	0.26%	0.27%	0.17%
EPS ³	13,984	3,242	-13,244	28,322	60,372	2,92,707	3,78,597	3,92,304
Distribution rate	11%	37%	-9.06%	7.79%	4.97%	1.64%	1.33%	0.8%
Net sales ¹	42,998	44,648	32,766	66,193	97,147	3,31,321	4,39,789	4,73,317
EBITDA ¹	22,745	20,962	5,889	36,013	61,095	2,70,501	3,60,047	3,85,603
EBIT ¹	12,410	7,007	-7,730	23,467	47,206	2,54,092	3,37,677	3,48,938
Net income ¹	9,602	2,427	-9,112	19,797	42,919	2,07,962	2,65,248	2,63,985
Net Debt ¹	10,477	18,917	20,548	8,528	-7,418	-1,45,118	-3,32,497	-5,59,442
Reference price ³	1,31,000.00	75,000.00	1,41,500.00	1,73,900.00	6,51,000.00	18,35,000.00	18,35,000.00	18,35,000.00
Nbr of stocks (in thousands)	6,87,621	6,87,651	6,88,116	6,89,039	6,90,455	7,01,692	-	-
Announcement Date	27/01/22	31/01/23	24/01/24	22/01/25	28/01/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
SK HYNIX INC.	6.43x	3.55x	4.35x	0.25%	90TCr
NVIDIA CORPORATION	26.92x	13.89x	20.51x	0.02%	5,33200Cr
BROADCOM INC.	48.32x	19.67x	28.77x	0.61%	2,02800Cr
MICRON TECHNOLOGY, INC.	13.7x	7.92x	9.73x	0.07%	90TCr
AMD (ADVANCED MICRO DEVICES)	85.02x	14.92x	57.78x	-.--%	75TCr
INTEL CORPORATION	-435.37x	11.27x	33.71x	-.--%	65TCr
TEXAS INSTRUMENTS INCORPORATED	38.8x	13.27x	25.48x	1.93%	27TCr
QUALCOMM, INC.	18.81x	6.03x	17.01x	1.53%	25TCr
ARM HOLDINGS PLC	230.92x	45.4x	95.87x	-.--%	23TCr
ANALOG DEVICES, INC.	49.84x	14.99x	24.69x	1.02%	21TCr
Average	8.34x	15.09x	31.79x	0.54%	1,15100Cr
Weighted average by Cap.	10.23x	14.01x	24.63x	0.24%