Valuation SK Networks Company Limited

Stocks

End-of-day quote Korea S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
8,580.00 ^KRW	+3.37%		-9.68%	+89.82%

04-29	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
03-30	Sk Networks Co Ltd - to buy shares in Upstage Co., Ltd.	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,102,951	848,673	1,144,763	805,088	877,012	1,664,822	-	-
Change	-	-23.05%	34.89%	-29.67%	8.93%	89.83%	-	-
Enterprise Value (EV) ¹	3,965	4,459	4,926	1,998	2,276	2,764	2,693	2,723
Change	-	12.44%	10.47%	-59.43%	13.89%	21.44%	-2.58%	1.12%
P/E	11.1x	9.8x	-1,438x	17.4x	17.6x	19.5x	25.1x	20.8x
PBR	0.5x	0.38x	0.59x	0.39x	0.49x	0.91x	0.9x	0.87x
PEG	-	-0.8x	14x	-0x	2.34x	0.3x	-1.1x	1x
Capitalization / Revenue	0.1x	0.09x	0.13x	0.11x	0.13x	0.23x	0.23x	0.23x
EV / Revenue	0.36x	0.46x	0.54x	0.26x	0.34x	0.39x	0.37x	0.37x
EV / EBITDA	4.07x	4.43x	4.67x	3x	9.23x	9.56x	9.43x	9.14x
EV / EBIT	32.5x	28.9x	20.8x	17.5x	26.4x	21.8x	19.4x	17.8x
EV / FCF	17x	-9.79x	195x	13.6x	15.7x	18.3x	23x	16.5x
FCF Yield	5.87%	-10.2%	0.51%	7.36%	6.37%	5.46%	4.35%	6.06%
Dividend per Share ³	120	120	200	300	250	262.5	262.5	266.7
Rate of return	2.39%	3.1%	3.48%	7.23%	5.53%	3.06%	3.06%	3.11%
EPS ³	451	395	-4	239	257	439	342.3	412.5
Distribution rate	26.6%	30.4%	-5,000%	126%	97.3%	59.8%	76.7%	64.6%
Net sales ¹	11,018	9,666	9,134	7,657	6,745	7,088	7,181	7,345
EBITDA ¹	973.1	1,007	1,055	665.5	246.7	289	285.4	298
EBIT ¹	121.9	154.3	237.3	113.9	86.29	126.5	139	153
Net income ¹	98.59	86.57	-0.711	47.84	49.82	85	70.1	81
Net Debt ¹	2,862	3,610	3,781	1,193	1,399	1,099	1,028	1,058
Reference price ³	5,020.00	3,870.00	5,750.00	4,150.00	4,520.00	8,580.00	8,580.00	8,580.00
Nbr of stocks (in thousands)	218,624	218,689	199,089	193,997	194,029	194,035	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SK NETWORKS COMPANY LIMITED	18.91x	0.38x	9.38x	3.16%	1.07B
SAMSUNG ELECTRONICS CO., LTD.	5.84x	2.02x	3.47x	0.59%	1,175B
SHELLY GROUP SE	24.13x	4.75x	18.65x	0.37%	1.2B
JNTC CO., LTD.	15.61x	3.42x	12.67x	-	589M
XPLORA TECHNOLOGIES	11.51x	1.02x	7.24x	-.--%	190M
Average	15.20x	2.32x	10.28x	1.03%	235.63B
Weighted average by Cap.	5.88x	2.02x	3.50x	0.59%