|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,80,000.00 KRW | -4.76% |
|
-2.68% | +126.12% |
| 14/07 | IS DongSeo Discloses KRW31.35 Billion Construction Contract With SK | MT |
| 14/07 | SK Hynix set to benefit as South Korea's ruling party seeks to ease capital-raising rules | RE |
Company Valuation: SK Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,40,80,189 | 1,04,72,019 | 98,25,946 | 71,69,426 | 1,39,84,436 | 3,16,21,726 | - | - |
| Change | - | -25.63% | -6.17% | -27.04% | 95.06% | 126.12% | - | - |
| Enterprise Value (EV) 1 | 53,743 | 59,823 | 63,178 | 62,595 | 57,522 | 73,585 | 80,374 | 73,130 |
| Change | - | 11.31% | 5.61% | -0.92% | -8.1% | 27.92% | 9.23% | -9.01% |
| P/E | 6.72x | 9.69x | -12.8x | -5.61x | 8.85x | 4.94x | 4.55x | 3.99x |
| PBR | 0.62x | 0.49x | 0.47x | 0.09x | 0.56x | 1.26x | 0.99x | 0.76x |
| PEG | - | -0.2x | 0x | -0.1x | -0x | 0x | 0.53x | 0.3x |
| Capitalization / Revenue | 0.14x | 0.08x | 0.07x | 0.06x | 0.11x | 0.22x | 0.22x | 0.21x |
| EV / Revenue | 0.55x | 0.44x | 0.48x | 0.5x | 0.47x | 0.51x | 0.57x | 0.49x |
| EV / EBITDA | 3.98x | 3.56x | 4.5x | 7.04x | 5.69x | 4.49x | 5.7x | 4.68x |
| EV / EBIT | 10.9x | 7.47x | 12.5x | 26.6x | 31.6x | 9.02x | 12.2x | 8.43x |
| EV / FCF | -17.4x | -9.37x | -8.36x | -8.28x | -16.5x | 32.3x | 12.3x | -22.5x |
| FCF Yield | -5.74% | -10.7% | -12% | -12.1% | -6.06% | 3.1% | 8.11% | -4.45% |
| Dividend per Share 3 | 8,000 | 5,000 | 5,000 | 5,500 | 6,500 | 8,360 | 8,716 | 9,287 |
| Rate of return | 3.19% | 2.65% | 2.81% | 4.18% | 2.53% | 1.44% | 1.5% | 1.6% |
| EPS 3 | 37,332 | 19,506 | -13,941 | -23,455 | 28,982 | 1,17,407 | 1,27,428 | 1,45,256 |
| Distribution rate | 21.4% | 25.6% | -35.9% | -23.4% | 22.4% | 7.12% | 6.84% | 6.39% |
| Net sales 1 | 98,325 | 1,34,552 | 1,31,238 | 1,24,690 | 1,22,703 | 1,45,330 | 1,42,026 | 1,48,573 |
| EBITDA 1 | 13,513 | 16,788 | 14,044 | 8,886 | 10,114 | 16,388 | 14,093 | 15,615 |
| EBIT 1 | 4,936 | 8,005 | 5,059 | 2,355 | 1,818 | 8,155 | 6,571 | 8,672 |
| Net income 1 | 1,970 | 1,099 | -475 | -1,293 | 3,556 | 13,538 | 9,348 | 13,859 |
| Net Debt 1 | 39,663 | 49,351 | 53,352 | 55,426 | 43,538 | 41,963 | 48,753 | 41,508 |
| Reference price 3 | 2,51,000.00 | 1,89,000.00 | 1,78,000.00 | 1,31,500.00 | 2,56,500.00 | 5,80,000.00 | 5,80,000.00 | 5,80,000.00 |
| Nbr of stocks (in thousands) | 56,096 | 55,408 | 55,202 | 54,520 | 54,520 | 54,520 | - | - |
| Announcement Date | 10/03/22 | 06/03/23 | 07/02/24 | 12/03/25 | 10/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.19x | 0.52x | 4.59x | 1.37% | 2.23TCr | |
| 22.73x | 3.45x | 12.34x | 3.2% | 20TCr | |
| -95.22x | 15.06x | 87.19x | -.--% | 9.42TCr | |
| 14.2x | 2.58x | 9.76x | 5.79% | 8.23TCr | |
| 10.18x | 1.12x | 5.86x | 4.74% | 8.38TCr | |
| 19.66x | 5.16x | 12.73x | 2.89% | 5.94TCr | |
| 13.98x | 2.04x | 8.55x | 5.57% | 4.53TCr | |
| 19.71x | 1.46x | 9.24x | 1% | 3.49TCr | |
| 18.39x | 1.48x | 9.29x | 1.61% | 3.44TCr | |
| 15.91x | 2.04x | 9.47x | 5.43% | 3.28TCr | |
| Average | 4.47x | 3.49x | 16.90x | 3.16% | 6.88TCr | |
| Weighted average by Cap. | 1.92x | 4.35x | 20.58x | 3.24% |
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
- A034730 Stock
- Valuation SK Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition