Valuation SK Networks Company Limited

Stocks

End-of-day quote Korea S.E. 06/10/2026			5-day change	1st Jan Change
6,550.00 ^KRW	0.00%		+7.03%	+44.91%

30/04	Upstage Co., Ltd. announced that it expects to receive KRW 560 billion in funding from SK Networks Company Limited, Korea Development Bank, Investment Arm, KDB Investment Co., Ltd., Mirae Asset Venture Investment Co., Ltd., Sazze Partners, Inc., Woori Venture Partners Co., Ltd	CI
31/03	Sk Networks Co Ltd - to buy shares in Upstage Co., Ltd.	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,02,951	8,48,673	11,44,763	8,05,088	8,77,012	12,70,930	-	-
Change	-	-23.05%	34.89%	-29.67%	8.93%	44.92%	-	-
Enterprise Value (EV) ¹	3,965	4,459	4,926	1,998	2,276	2,355	2,257	2,170
Change	-	12.44%	10.47%	-59.43%	13.89%	3.47%	-4.14%	-3.88%
P/E	11.1x	9.8x	-1,438x	17.4x	17.6x	16.6x	15.4x	12.1x
PBR	0.5x	0.38x	0.59x	0.39x	0.49x	0.64x	0.65x	0.62x
PEG	-	-0.8x	14x	-0x	2.34x	0.3x	2.02x	0.4x
Capitalization / Revenue	0.1x	0.09x	0.13x	0.11x	0.13x	0.18x	0.18x	0.17x
EV / Revenue	0.36x	0.46x	0.54x	0.26x	0.34x	0.34x	0.32x	0.3x
EV / EBITDA	4.07x	4.43x	4.67x	3x	9.23x	9.32x	8.04x	7.39x
EV / EBIT	32.5x	28.9x	20.8x	17.5x	26.4x	24x	16.7x	14.6x
EV / FCF	17x	-9.79x	195x	13.6x	15.7x	24.5x	17.7x	14.1x
FCF Yield	5.87%	-10.2%	0.51%	7.36%	6.37%	4.09%	5.66%	7.1%
Dividend per Share ³	120	120	200	300	250	285	280	290
Rate of return	2.39%	3.1%	3.48%	7.23%	5.53%	4.35%	4.27%	4.43%
EPS ³	451	395	-4	239	257	394	424	539.5
Distribution rate	26.6%	30.4%	-5,000%	126%	97.3%	72.3%	66%	53.8%
Net sales ¹	11,018	9,666	9,134	7,657	6,745	6,924	7,164	7,316
EBITDA ¹	973.1	1,007	1,055	665.5	246.7	252.7	280.8	293.5
EBIT ¹	121.9	154.3	237.3	113.9	86.29	97.95	135	148.3
Net income ¹	98.59	86.57	-0.711	47.84	49.82	118.7	86.2	106
Net Debt ¹	2,862	3,610	3,781	1,193	1,399	1,084	986.5	899
Reference price ³	5,020.00	3,870.00	5,750.00	4,150.00	4,520.00	6,550.00	6,550.00	6,550.00
Nbr of stocks (in thousands)	2,18,624	2,18,689	1,99,089	1,93,997	1,94,029	1,94,035	-	-
Announcement Date	10/02/22	10/02/23	13/02/24	11/02/25	09/02/26	-	-	-

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.($)
SK NETWORKS COMPANY LIMITED	16.62x	0.34x	9.32x	4.35%	95Cr
APPLE INC.	37.74x	10.03x	28.28x	0.32%	4,85800Cr
SAMSUNG ELECTRONICS CO., LTD.	5.79x	2.02x	3.41x	4.42%	1,30500Cr
XIAOMI CORPORATION	20.86x	0.91x	10.92x	-.--%	7.83TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	18.77x	0.72x	11.04x	2.42%	923.75Cr
WINGTECH TECHNOLOGY CO.,LTD	6.96x	0.77x	2.35x	0.98%	307.16Cr
NEXTNAV INC.	-25.86x	491.32x	-36.59x	-	224.68Cr
Average	11.55x	72.30x	4.10x	2.08%	89.39TCr
Weighted average by Cap.	30.80x	8.40x	22.81x	1.18%