Valuation SK hynix Inc.

Equities

A000660

KR7000660001

Semiconductors

End-of-day quote Korea S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
924,000.00 ^KRW	-1.81%		-7.60%	+41.94%

03-06	BE Semiconductor tumbles on rumors from Korea
03-06	South Korean shares log worst week in 6 years on Iran war	RE

Company Valuation: SK hynix Inc.

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	81,054,213	90,078,308	51,573,828	97,368,441	119,823,835	637,980,668	637,980,668	-
Change	-	11.13%	-42.75%	88.79%	23.06%	432.43%	0%	-
Enterprise Value (EV) ¹	88,654	100,555	70,491	117,916	128,352	442,068	554,658	457,497
Change	-	13.42%	-29.9%	67.28%	8.85%	244.42%	-11.8%	-17.52%
P/E ratio	17.1x	9.37x	23.1x	-10.7x	6.14x	10.8x	5.24x	4.7x
PBR	1.56x	1.53x	0.81x	1.82x	1.62x	5.87x	2.68x	1.72x
PEG	-	0x	-0.3x	0x	-0x	0x	0x	0.4x
Capitalization / Revenue	2.54x	2.09x	1.16x	2.97x	1.81x	4.63x	2.85x	2.46x
EV / Revenue	2.78x	2.34x	1.58x	3.6x	1.94x	4.55x	2.48x	1.76x
EV / EBITDA	6.12x	4.42x	3.36x	20x	3.56x	7.24x	3.09x	2.33x
EV / EBIT	17.7x	8.1x	10.1x	-15.3x	5.47x	9.36x	3.53x	2.63x
EV / FCF	39.5x	14.4x	-16.7x	-29.5x	9.15x	17x	6.73x	4.17x
FCF Yield	2.53%	6.95%	-6%	-3.39%	10.9%	5.9%	14.9%	24%
Dividend per Share ³	1,170	1,540	1,200	1,200	2,205	3,000	3,035	3,352
Rate of return	0.99%	1.18%	1.6%	0.85%	1.27%	0.46%	0.33%	0.36%
EPS ³	6,950	13,984	3,242	-13,244	28,322	60,372	176,187	196,506
Distribution rate	16.8%	11%	37%	-9.06%	7.79%	4.97%	1.72%	1.71%
Net sales ¹	31,900	42,998	44,648	32,766	66,193	97,147	223,565	259,832
EBITDA ¹	14,488	22,745	20,962	5,889	36,013	61,095	179,386	196,217
EBIT ¹	5,010	12,410	7,007	-7,730	23,467	47,206	157,294	173,754
Net income ¹	4,755	9,602	2,427	-9,112	19,797	42,919	121,840	133,611
Net Debt ¹	7,600	10,477	18,917	20,548	8,528	-7,418	-83,322	-180,484
Reference price ³	118,500.00	131,000.00	75,000.00	141,500.00	173,900.00	924,000.00	924,000.00	924,000.00
Nbr of stocks (in thousands)	684,002	687,621	687,651	688,116	689,039	690,455	690,455	-
Announcement Date	29/01/21	27/01/22	31/01/23	24/01/24	22/01/25	28/01/26	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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 HYNIX INC.	16.41x	6.6x	10.61x	0.2%	430B
NVIDIA CORPORATION	21.98x	11.27x	16.87x	0.02%	4,320B
BROADCOM INC.	38.99x	15.14x	22.36x	0.79%	1,565B
MICRON TECHNOLOGY, INC.	11.04x	5.16x	7.41x	0.13%	417B
AMD (ADVANCED MICRO DEVICES)	43.05x	6.49x	27.47x	-.--%	314B
INTEL CORPORATION	-281.42x	4.32x	14.24x	-.--%	217B
TEXAS INSTRUMENTS INCORPORATED	30.1x	9.43x	19.51x	2.96%	176B
ANALOG DEVICES, INC.	37.08x	11.29x	18.53x	1.36%	154B
QUALCOMM, INC.	15.71x	3.4x	9.56x	2.65%	145B
ARM HOLDINGS PLC	123.37x	24.04x	50.6x	0%	121B
Average	5.63x	9.71x	19.71x	0.81%	785.87B
Weighted average by Cap.	18.88x	11.09x	17.95x	0.33%