Valuation SK Networks Company Limited

Stocks

End-of-day quote Korea S.E. 26/10/2026			5-day change	1st Jan Change
5,570.00 ^KRW	-1.94%		-5.59%	+23.23%

13/10	Upstage Co., Ltd. announced that it expects to receive KRW 20.000210552 billion in funding from SK Networks Company Limited	CI
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

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	10,80,895	-	-
Change	-	-23.05%	34.89%	-29.67%	8.93%	23.25%	-	-
Enterprise Value (EV) ¹	3,965	4,459	4,926	1,998	2,276	2,059	2,015	1,939
Change	-	12.44%	10.47%	-59.43%	13.89%	-9.55%	-2.13%	-3.76%
P/E	11.1x	9.8x	-1,438x	17.4x	17.6x	11.3x	12.4x	10x
PBR	0.5x	0.38x	0.59x	0.39x	0.49x	0.54x	0.53x	0.52x
PEG	-	-0.8x	14x	-0x	2.34x	0.1x	-1.48x	0.4x
Capitalization / Revenue	0.1x	0.09x	0.13x	0.11x	0.13x	0.16x	0.15x	0.15x
EV / Revenue	0.36x	0.46x	0.54x	0.26x	0.34x	0.3x	0.28x	0.26x
EV / EBITDA	4.07x	4.43x	4.67x	3x	9.23x	7.71x	6.57x	5.89x
EV / EBIT	32.5x	28.9x	20.8x	17.5x	26.4x	20.8x	14.9x	12.6x
EV / FCF	17x	-9.79x	195x	13.6x	15.7x	20.4x	13.3x	12.6x
FCF Yield	5.87%	-10.2%	0.51%	7.36%	6.37%	4.91%	7.49%	7.94%
Dividend per Share ³	120	120	200	300	250	286.7	281.2	296.2
Rate of return	2.39%	3.1%	3.48%	7.23%	5.53%	5.15%	5.05%	5.32%
EPS ³	451	395	-4	239	257	492	450.7	554.7
Distribution rate	26.6%	30.4%	-5,000%	126%	97.3%	58.3%	62.4%	53.4%
Net sales ¹	11,018	9,666	9,134	7,657	6,745	6,941	7,197	7,388
EBITDA ¹	973.1	1,007	1,055	665.5	246.7	266.9	306.9	329
EBIT ¹	121.9	154.3	237.3	113.9	86.29	98.97	135.3	154
Net income ¹	98.59	86.57	-0.711	47.84	49.82	119.2	89.27	109.8
Net Debt ¹	2,862	3,610	3,781	1,193	1,399	977.7	933.9	858.2
Reference price ³	5,020.00	3,870.00	5,750.00	4,150.00	4,520.00	5,570.00	5,570.00	5,570.00
Nbr of stocks (in thousands)	2,18,624	2,18,689	1,99,089	1,93,997	1,94,029	1,94,056	-	-
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	11.54x	0.3x	7.79x	5.05%	83Cr
APPLE INC.	39.39x	10.48x	29.51x	0.31%	5,07500Cr
SAMSUNG ELECTRONICS CO., LTD.	4.53x	1.54x	2.57x	5.71%	1,04000Cr
XIAOMI CORPORATION	23.35x	1.05x	12.62x	-.--%	8.8TCr
SHENZHEN TRANSSION HOLDINGS CO., LTD.	20.62x	0.84x	12.92x	2.21%	1.06TCr
WINGTECH TECHNOLOGY CO.,LTD	4.91x	0.44x	1.34x	1.39%	217.61Cr
NEXTNAV INC.	-19.57x	358.98x	-26.73x	-	170.03Cr
Average	12.11x	53.38x	5.72x	2.44%	88.82TCr
Weighted average by Cap.	33.27x	8.93x	24.71x	1.21%