SK IE TECHNOLOGY CO., LTD. Financials SK IE Technology Co., Ltd.
Equities
A361610
KR7361610009
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57,300 KRW | +0.35% |
|
-2.88% | -27.38% |
| 15/05 | SK Innovation considering sale of battery materials unit SKIET, paper reports | RE |
| 01/05 | SK IE Technology Swings to Loss in Q1 as Sales Plunge 68% | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,19,77,995 | 37,78,772 | 56,25,380 | 40,85,352 | - | - |
| Enterprise Value (EV) 2 | 11,471 | 4,123 | 5,625 | 5,250 | 5,596 | 5,447 |
| P/E ratio | 121 x | -127 x | - | -91.9 x | 31.3 x | 20 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 19.8 x | 6.45 x | 8.66 x | 7.79 x | 3.83 x | 2.99 x |
| EV / Revenue | 19 x | 7.04 x | 8.66 x | 10 x | 5.25 x | 3.99 x |
| EV / EBITDA | 55.5 x | 19.8 x | - | 50.7 x | 13.9 x | 10.4 x |
| EV / FCF | -23.4 x | -5.62 x | - | -23.9 x | -31.6 x | -89.3 x |
| FCF Yield | -4.27% | -17.8% | - | -4.19% | -3.16% | -1.12% |
| Price to Book | 5.19 x | 1.74 x | - | 1.76 x | 1.67 x | 1.57 x |
| Nbr of stocks (in thousands) | 71,298 | 71,298 | 71,298 | 71,298 | - | - |
| Reference price 3 | 1,68,000 | 53,000 | 78,900 | 57,300 | 57,300 | 57,300 |
| Announcement Date | 27/01/22 | 06/02/23 | 02/02/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 469.3 | 603.8 | 585.8 | 649.6 | 524.1 | 1,066 | 1,366 |
| EBITDA 1 | - | 206.9 | 208.2 | - | 103.5 | 403.3 | 525.8 |
| EBIT 1 | - | 89.36 | -52.3 | 32.03 | -66.56 | 151 | 223.1 |
| Operating Margin | - | 14.8% | -8.93% | 4.93% | -12.7% | 14.16% | 16.33% |
| Earnings before Tax (EBT) 1 | - | 111.8 | -34.59 | 98.68 | -59.73 | 166.8 | 231.3 |
| Net income 1 | - | 95.53 | -29.68 | 80.36 | -46.12 | 132.2 | 194.1 |
| Net margin | - | 15.82% | -5.07% | 12.37% | -8.8% | 12.4% | 14.21% |
| EPS 2 | 1,521 | 1,394 | -416.0 | - | -623.8 | 1,829 | 2,862 |
| Free Cash Flow 3 | - | -4,89,477 | -7,33,854 | - | -2,19,756 | -1,76,915 | -61,014 |
| FCF margin | - | -81,070.41% | -1,25,274.11% | - | -41,927.4% | -16,593.44% | -4,466.61% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 26/03/21 | 27/01/22 | 06/02/23 | 02/02/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 152.1 | 157.3 | 134.2 | 138.9 | 135.3 | 177.4 | 143 | 151.8 | 182.2 | 172.5 | 46.15 | 74.3 | 163.6 | 234.4 | 247.1 |
| EBITDA 1 | 73.88 | 5.835 | 30.16 | 2.323 | 17.95 | 133.9 | 34.42 | 13.84 | 46.29 | - | 50.83 | 10.51 | 58.3 | 82.96 | 90.13 |
| EBIT 1 | 41.68 | -29.04 | -7.625 | -12.37 | -22 | -10.3 | -3.664 | 0.924 | 7.889 | 26.88 | -67.4 | -36.81 | 1.931 | 29.07 | 22.53 |
| Operating Margin | 27.4% | -18.47% | -5.68% | -8.9% | -16.27% | -5.81% | -2.56% | 0.61% | 4.33% | 15.58% | -146.04% | -49.55% | 1.18% | 12.4% | 9.12% |
| Earnings before Tax (EBT) 1 | 49.73 | -34.98 | 14.14 | -17.83 | -20.72 | -10.18 | 6.607 | 20.4 | -27.5 | 99.17 | -72.53 | -26.65 | 18.1 | 49.9 | 36.3 |
| Net income 1 | 36.07 | -8.708 | 7.557 | -21.81 | -24.95 | 9.53 | 5.893 | 33.39 | -30.7 | 71.77 | -60.31 | -25.2 | 15.18 | 37.68 | 31.2 |
| Net margin | 23.72% | -5.54% | 5.63% | -15.7% | -18.45% | 5.37% | 4.12% | 22% | -16.84% | 41.61% | -130.68% | -33.92% | 9.28% | 16.07% | 12.63% |
| EPS 2 | 506.0 | -152.0 | 106.0 | -306.0 | -350.0 | 134.0 | 83.00 | 468.0 | -431.0 | - | 80.89 | -255.1 | 103.8 | 388.8 | 157.3 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 29/10/21 | 27/01/22 | 27/04/22 | 27/07/22 | 02/11/22 | 06/02/23 | 02/05/23 | 26/07/23 | 03/11/23 | 02/02/24 | 29/04/24 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 344 | - | 1,165 | 1,511 | 1,362 |
| Net Cash position 1 | - | 507 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.655 x | - | 11.26 x | 3.747 x | 2.589 x |
| Free Cash Flow 2 | - | -4,89,477 | -7,33,854 | - | -2,19,756 | -1,76,915 | -61,014 |
| ROE (net income / shareholders' equity) | - | 5.57% | -1.35% | 3.51% | -1.85% | 5.26% | 7.87% |
| ROA (Net income/ Total Assets) | - | 3.68% | -0.89% | - | -1.14% | 3.11% | 4.18% |
| Assets 1 | - | 2,593 | 3,341 | - | 4,059 | 4,258 | 4,646 |
| Book Value Per Share 3 | - | 32,394 | 30,501 | - | 32,549 | 34,260 | 36,524 |
| Cash Flow per Share 3 | - | 1,599 | 288.0 | - | 1,523 | 5,496 | 6,069 |
| Capex 1 | - | 601 | 754 | - | 381 | 549 | 514 |
| Capex / Sales | - | 99.54% | 128.78% | - | 72.64% | 51.46% | 37.66% |
| Announcement Date | 26/03/21 | 27/01/22 | 06/02/23 | 02/02/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
25
Last Close Price
57,300
KRW
Average target price
86,888
KRW
Spread / Average Target
+51.64%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -27.38% | 2.99B | |
| +10.46% | 157B | |
| +30.16% | 141B | |
| +40.34% | 132B | |
| +17.97% | 65.41B | |
| +2.87% | 39.01B | |
| +117.78% | 36.96B | |
| +7.34% | 32.37B | |
| -11.35% | 30.88B | |
| +10.89% | 29.2B |
- Stock Market
- Equities
- A361610 Stock
- Financials SK IE Technology Co., Ltd.