Financials S-Oil Corporation Korea S.E.

Equities

A010955

KR7010951002

Oil & Gas Refining and Marketing

End-of-day quote Korea S.E. Other stock markets 23:00:00 30/05/2024 BST			5-day change	1st Jan Change
47,150 ^KRW	-.--%		-0.63%	-4.26%

05-30	Saudi Aramco: the oil colossus	RE
05-07	Shell in talks to sell Malaysia fuel stations to Saudi Aramco, sources say	RE

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	10,937,919	7,938,678	9,858,659	9,596,265	8,024,776	7,859,101	-	-
Enterprise Value (EV) ²	16,763	12,667	13,468	13,242	11,887	13,152	14,292	14,212
P/E ratio	170 x	-10.1 x	7.24 x	4.61 x	8.54 x	6.57 x	5.92 x	5.87 x
Yield	0.21%	-	4.43%	3.6%	2.44%	3.43%	3.86%	3.56%
Capitalization / Revenue	0.45 x	0.47 x	0.36 x	0.23 x	0.22 x	0.21 x	0.22 x	0.22 x
EV / Revenue	0.69 x	0.75 x	0.49 x	0.31 x	0.33 x	0.35 x	0.4 x	0.39 x
EV / EBITDA	16.9 x	-24 x	4.82 x	3.27 x	5.73 x	5.04 x	5.22 x	4.81 x
EV / FCF	-113 x	11.7 x	11.2 x	19.5 x	24.3 x	-12 x	-20.3 x	277 x
FCF Yield	-0.88%	8.56%	8.95%	5.14%	4.11%	-8.32%	-4.93%	0.36%
Price to Book	1.65 x	1.37 x	1.38 x	1.15 x	0.9 x	0.79 x	0.71 x	0.66 x
Nbr of stocks (in thousands)	116,421	116,421	116,421	116,421	116,421	116,421	-	-
Reference price ³	95,300	69,200	85,700	83,400	69,600	68,200	68,200	68,200
Announcement Date	31/01/20	28/01/21	27/01/22	01/02/23	02/02/24	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	24,394	16,830	27,464	42,446	35,727	37,656	35,990	36,235
EBITDA ¹	992	-527.7	2,793	4,055	2,074	2,612	2,737	2,957
EBIT ¹	449.2	-1,099	2,306	3,408	1,419	1,808	1,907	1,921
Operating Margin	1.84%	-6.53%	8.4%	8.03%	3.97%	4.8%	5.3%	5.3%
Earnings before Tax (EBT) ¹	139.5	-1,168	2,043	2,902	1,132	1,517	1,777	1,745
Net income ¹	86.5	-796.1	1,500	2,107	948.8	1,192	1,312	1,358
Net margin	0.35%	-4.73%	5.46%	4.96%	2.66%	3.17%	3.64%	3.75%
EPS ²	561.0	-6,839	11,840	18,075	8,149	10,387	11,516	11,613
Free Cash Flow ³	-147,897	1,083,872	1,205,198	680,166	488,509	-1,093,777	-704,656	51,329
FCF margin	-606.28%	6,440.24%	4,388.3%	1,602.43%	1,367.33%	-2,904.65%	-1,957.9%	141.66%
FCF Conversion (EBITDA)	-	-	43,154.6%	16,773.44%	23,556.79%	-	-	1,735.66%
FCF Conversion (Net income)	-	-	80,341.23%	32,284.76%	51,484.43%	-	-	3,780.18%
Dividend per Share ²	200.0	-	3,800	3,000	1,700	2,336	2,633	2,428
Announcement Date	31/01/20	28/01/21	27/01/22	01/02/23	02/02/24	-	-	-

¹KRW in Billions²KRW³KRW in Million

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	2021 S2	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	2025 Q2
Net sales ¹	8,291	-	9,287	11,442	11,123	10,594	9,078	7,820	9,000	9,830	9,308	9,687	9,457	9,396	8,128	8,185
EBITDA ¹	569.2	-	1,493	1,884	669.8	7.704	684.6	209.2	1,043	137	641.6	638	638.7	658.7	502.2	529.4
EBIT ¹	556.7	-	1,332	1,722	511.7	-157.5	515.7	36.42	858.9	7.57	454.1	454.8	426.1	433.5	415.2	451
Operating Margin	6.71%	-	14.34%	15.05%	4.6%	-1.49%	5.68%	0.47%	9.54%	0.08%	4.88%	4.69%	4.51%	4.61%	5.11%	5.51%
Earnings before Tax (EBT) ¹	554.4	-	1,196	1,399	-26.44	332.6	354.9	-33.83	737	73.64	227.2	420.5	362.6	389.2	457.6	528.4
Net income ¹	410.1	-	870.8	1,014	-9.593	231.3	265.3	-22.43	545.4	343.4	166.2	313.1	294.3	332.7	294.7	335.4
Net margin	4.95%	-	9.38%	8.86%	-0.09%	2.18%	2.92%	-0.29%	6.06%	3.49%	1.79%	3.23%	3.11%	3.54%	3.63%	4.1%
EPS ²	2,478	-	7,486	8,712	-83.00	1,966	2,279	-193.0	4,685	1,378	1,427	3,044	3,232	3,014	2,035	2,219
Dividend per Share ²	2,800	2,800	-	2,500	-	500.0	-	200.0	-	1,500	-	200.0	-	2,810	-	-
Announcement Date	27/01/22	27/01/22	27/04/22	28/07/22	26/10/22	01/02/23	27/04/23	28/07/23	29/10/23	02/02/24	26/04/24	-	-	-	-	-

¹KRW in Billions²KRW

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	5,825	4,728	3,609	3,645	3,862	5,293	6,433	6,353
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	5.872 x	-8.961 x	1.292 x	0.899 x	1.862 x	2.027 x	2.35 x	2.148 x
Free Cash Flow ²	-147,897	1,083,872	1,205,198	680,166	488,509	-1,093,777	-704,656	51,329
ROE (net income / shareholders' equity)	1.3%	-12.9%	23.5%	27.2%	11.4%	12.7%	13.8%	11.5%
ROA (Net income/ Total Assets)	0.53%	-4.92%	8.02%	5.49%	4.61%	5.44%	5.89%	5.5%
Assets ¹	16,220	16,185	18,708	38,350	20,594	21,930	22,251	24,688
Book Value Per Share ³	57,705	50,474	62,070	72,784	77,629	86,374	95,402	103,042
Cash Flow per Share ³	6,035	14,487	13,121	11,360	22,434	17,185	18,653	28,493
Capex ¹	648	547	272	599	2,037	3,038	2,833	2,211
Capex / Sales	2.66%	3.25%	0.99%	1.41%	5.7%	8.07%	7.87%	6.1%
Announcement Date	31/01/20	28/01/21	27/01/22	01/02/23	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

Ratings for S-Oil Corporation

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

68,200 KRW

Average target price

98,172 KRW

Spread / Average Target

+43.95%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Refining and Marketing

	1st Jan change	Capi.
RELIANCE INDUSTRIES LTD	+10.67%	232B
CHINA PETROLEUM & CHEMICAL CORPORATION	+21.27%	102B
BP PLC	+4.72%	102B
MARATHON PETROLEUM CORPORATION	+19.04%	62.23B
PHILLIPS 66	+6.74%	60.25B
VALERO ENERGY CORPORATION	+20.88%	51.38B
IMPERIAL OIL LIMITED	+27.58%	37.82B
INDIAN OIL CORPORATION LIMITED	+25.07%	26.8B
REPSOL S.A.	+11.67%	19.82B

Other Oil & Gas Refining and Marketing