Valuation SK Inc.

Equities

End-of-day quote Korea S.E. Other stock markets 09/09/2024			5-day change	1st Jan Change
137,600.00 ^KRW	-2.34%		-3.78%	-22.70%

09-06	SK Group Sells 7.1% Stake in Vietnam's WinCommerce for KRW270 Billion	MT
08-30	Uber CEO says growth in South Korea promising despite underdog status	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	14,625,979	12,579,195	14,080,189	10,472,019	9,825,946	7,502,000	-	-
Change	-	-13.99%	11.93%	-25.63%	-6.17%	-23.65%	-	-
Enterprise Value (EV) ¹	48,414	50,249	53,743	59,823	63,178	65,618	65,695	62,987
Change	-	3.79%	6.95%	11.31%	5.61%	3.86%	0.12%	-4.12%
P/E ratio	20.3x	67.9x	6.72x	9.69x	-12.8x	8.24x	5.04x	4.41x
PBR	0.87x	0.72x	0.62x	0.49x	0.47x	0.47x	0.42x	0.41x
PEG	-	-0.9x	0x	-0.2x	0x	-0x	0.1x	0.3x
Capitalization / Revenue	0.15x	0.15x	0.14x	0.08x	0.07x	0.06x	0.05x	0.05x
EV / Revenue	0.49x	0.61x	0.55x	0.44x	0.48x	0.5x	0.48x	0.44x
EV / EBITDA	4.22x	6.43x	3.98x	3.56x	4.5x	4.11x	3.7x	3.42x
EV / EBIT	12.3x	-263x	10.9x	7.47x	12.5x	10.4x	7.62x	6.41x
EV / FCF	408x	110x	-17.4x	-9.37x	-8.36x	23.2x	22.9x	12.5x
FCF Yield	0.25%	0.91%	-5.74%	-10.7%	-12%	4.3%	4.37%	7.97%
Dividend per Share ³	5,000	7,000	8,000	5,000	5,000	5,000	5,400	5,380
Rate of return	1.91%	2.91%	3.19%	2.65%	2.81%	3.63%	3.92%	3.91%
EPS ³	12,917	3,544	37,332	19,506	-13,941	16,707	27,314	31,200
Distribution rate	38.7%	198%	21.4%	25.6%	-35.9%	29.9%	19.8%	17.2%
Net sales ¹	99,265	81,826	98,325	134,552	131,238	132,053	137,059	142,809
EBITDA ¹	11,460	7,820	13,513	16,788	14,044	15,979	17,738	18,444
EBIT ¹	3,950	-191.1	4,936	8,005	5,059	6,330	8,623	9,820
Net income ¹	717.3	189.4	1,970	1,099	-475	1,244	1,996	2,270
Net Debt ¹	33,788	37,670	39,663	49,351	53,352	58,116	58,193	55,485
Reference price ³	262,000.00	240,500.00	251,000.00	189,000.00	178,000.00	137,600.00	137,600.00	137,600.00
Nbr of stocks (in thousands)	55,824	52,304	56,096	55,408	55,202	54,520	-	-
Announcement Date	07/02/20	09/02/21	09/02/22	14/02/23	07/02/24	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SK INC.	8.24x	0.5x	4.11x	+3.63%	5.58B
ACCENTURE PLC	29.88x	3.23x	17.28x	+1.51%	214B
TATA CONSULTANCY SERVICES LTD.	31.43x	6.03x	22.06x	+2.36%	192B
IBM	22.48x	3.56x	14.62x	+3.28%	187B
AUTOMATIC DATA PROCESSING, INC.	27.45x	5.48x	18.7x	+2.14%	112B
INFOSYS LIMITED	29.38x	4.64x	19.24x	+2.56%	93.47B
RELX PLC	33.89x	7.55x	19.2x	+1.75%	87.11B
CROWDSTRIKE HOLDINGS, INC.	539.61x	14.57x	59.27x	-.--%	60.44B
HCL TECHNOLOGIES LIMITED	27.74x	3.85x	17.56x	+3.09%	56.3B
COGNIZANT TECHNOLOGY SOLUTIONS CORPORATION	16.81x	1.76x	9.9x	+1.58%	37.73B
Average	76.69x	5.12x	20.19x	+2.19%	104.64B
Weighted average by Cap.	57.61x	5.15x	20.27x	+2.18%