Valuation SK Inc.

Equities

End-of-day quote Korea S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
358,500.00 ^KRW	-0.28%		-10.60%	+39.77%

02-11	OpenAI, Samsung SDS and SK Telecom set to start building data centres in Korea in March, minister says	RE
02-04	South Korean firms plan to invest $186 billion in regional cities over 5 years	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,579,195	14,080,189	10,472,019	9,825,946	7,169,426	19,545,498	19,545,498	-
Change	-	11.93%	-25.63%	-6.17%	-27.04%	172.62%	0%	-
Enterprise Value (EV) ¹	50,249	53,743	59,823	63,178	62,595	75,883	80,787	84,863
Change	-	6.95%	11.31%	5.61%	-0.92%	21.23%	6.46%	5.05%
P/E ratio	67.9x	6.72x	9.69x	-12.8x	-5.61x	5.67x	8.24x	7.01x
PBR	0.72x	0.62x	0.49x	0.47x	0.09x	0.95x	0.83x	0.74x
PEG	-	0x	-0.2x	0x	-0.1x	-0x	-0.3x	0.4x
Capitalization / Revenue	0.15x	0.14x	0.08x	0.07x	0.06x	0.11x	0.16x	0.15x
EV / Revenue	0.61x	0.55x	0.44x	0.48x	0.5x	0.61x	0.65x	0.65x
EV / EBITDA	6.43x	3.98x	3.56x	4.5x	7.04x	7.49x	6x	5.84x
EV / EBIT	-263x	10.9x	7.47x	12.5x	26.6x	38.2x	20.6x	13.8x
EV / FCF	110x	-17.4x	-9.37x	-8.36x	-8.28x	24.8x	32.2x	36.9x
FCF Yield	0.91%	-5.74%	-10.7%	-12%	-12.1%	4.03%	3.11%	2.71%
Dividend per Share ³	7,000	8,000	5,000	5,000	5,500	7,109	8,400	8,089
Rate of return	2.91%	3.19%	2.65%	2.81%	4.18%	1.98%	2.34%	2.26%
EPS ³	3,544	37,332	19,506	-13,941	-23,455	63,223	43,534	51,146
Distribution rate	198%	21.4%	25.6%	-35.9%	-23.4%	11.2%	19.3%	15.8%
Net sales ¹	81,826	98,325	134,552	131,238	124,690	122,703	124,198	129,997
EBITDA ¹	7,820	13,513	16,788	14,044	8,886	10,129	13,461	14,536
EBIT ¹	-191.1	4,936	8,005	5,059	2,355	1,818	3,915	6,136
Net income ¹	189.4	1,970	1,099	-475	-1,293	3,556	3,447	4,379
Net Debt ¹	37,670	39,663	49,351	53,352	55,426	56,337	61,241	65,317
Reference price ³	240,500.00	251,000.00	189,000.00	178,000.00	131,500.00	358,500.00	358,500.00	358,500.00
Nbr of stocks (in thousands)	52,304	56,096	55,408	55,202	54,520	54,520	54,520	-
Announcement Date	09/02/21	10/03/22	06/03/23	07/02/24	12/03/25	10/02/26	-	-

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 INC.	5.67x	0.61x	7.49x	1.98%	13.16B
IBM	24.35x	3.95x	14.13x	2.61%	243B
ACCENTURE PLC	15.95x	1.71x	9.1x	3%	132B
TATA CONSULTANCY SERVICES LTD.	18.23x	3.35x	12.32x	4.72%	101B
AUTOMATIC DATA PROCESSING, INC.	20.61x	3.58x	12.26x	2.86%	91.09B
RELX PLC	20.82x	5.45x	13.43x	2.75%	63.51B
SNOWFLAKE INC.	-46.12x	12.72x	93.21x	-.--%	61.76B
INFOSYS LIMITED	18.78x	2.79x	11.85x	3.79%	57.61B
FUJITSU LIMITED	14.75x	1.68x	11.64x	1%	40.62B
HCL TECHNOLOGIES LIMITED	21.38x	2.66x	12.71x	4.16%	39.94B
Average	11.44x	3.85x	19.81x	2.69%	84.35B
Weighted average by Cap.	15.20x	3.94x	18.21x	2.83%