SKC CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 105,600 KRW | -2.58% |
|
-3.39% | +16.56% |
| 04-24 | Ecovance Co., Ltd. announced that it expects to receive KRW 20.4 billion in funding from SKC Co., Ltd. | CI |
| 04-17 | Skycity Entertainment Group Appoints CEO | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,806,448 | 3,360,904 | 6,238,603 | 3,007,585 | 3,078,951 | 3,590,945 | - | - |
| Enterprise Value (EV) 2 | 3,412 | 5,485 | 8,400 | 4,791 | 3,079 | 6,825 | 7,271 | 7,173 |
| P/E ratio | 30.2 x | 89.7 x | 38.1 x | -46.1 x | -9.44 x | -67.3 x | 32.9 x | 21.6 x |
| Yield | 1.96% | 1.06% | 0.63% | 1.24% | - | 1.05% | 1.06% | 1.89% |
| Capitalization / Revenue | 0.71 x | 1.24 x | 1.84 x | 0.96 x | 1.96 x | 1.58 x | 1.07 x | 1.02 x |
| EV / Revenue | 1.34 x | 2.03 x | 2.47 x | 1.53 x | 1.96 x | 3 x | 2.17 x | 2.03 x |
| EV / EBITDA | 11.4 x | 14.2 x | 12.5 x | 10.1 x | - | 22.3 x | 12 x | 10.6 x |
| EV / FCF | -15.9 x | 368 x | -163 x | -5.35 x | - | -7.52 x | -11.7 x | -13.3 x |
| FCF Yield | -6.27% | 0.27% | -0.61% | -18.7% | - | -13.3% | -8.58% | -7.51% |
| Price to Book | 1.16 x | 1.84 x | 3.12 x | 1.83 x | - | 2.41 x | 2.32 x | 1.92 x |
| Nbr of stocks (in thousands) | 35,421 | 35,754 | 35,751 | 33,984 | 33,984 | 34,005 | - | - |
| Reference price 3 | 51,000 | 94,000 | 174,500 | 88,500 | 90,600 | 105,600 | 105,600 | 105,600 |
| Announcement Date | 03/02/20 | 03/02/21 | 08/02/22 | 06/02/23 | 06/02/24 | - | - | - |
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 | 2,540 | 2,702 | 3,396 | 3,139 | 1,571 | 2,277 | 3,345 | 3,536 |
| EBITDA 1 | 298.1 | 386 | 674 | 472.1 | - | 305.6 | 604.8 | 673.6 |
| EBIT 1 | 155.1 | 190.8 | 464.5 | 220.3 | -216.3 | 35.95 | 242.9 | 307.1 |
| Operating Margin | 6.11% | 7.06% | 13.68% | 7.02% | -13.77% | 1.58% | 7.26% | 8.69% |
| Earnings before Tax (EBT) 1 | 73.34 | 207.1 | 425.3 | 159.3 | -402 | -167.5 | 172.2 | 463.2 |
| Net income 1 | 59.71 | 37.13 | 222.3 | -66.74 | -275.5 | -45.82 | 98.47 | 184.8 |
| Net margin | 2.35% | 1.37% | 6.55% | -2.13% | -17.54% | -2.01% | 2.94% | 5.23% |
| EPS 2 | 1,686 | 1,048 | 4,583 | -1,918 | -9,600 | -1,569 | 3,211 | 4,881 |
| Free Cash Flow 3 | -214,089 | 14,903 | -51,608 | -895,774 | - | -907,983 | -623,757 | -538,500 |
| FCF margin | -8,429.48% | 551.53% | -1,519.64% | -28,537.73% | - | -39,875.56% | -18,645.01% | -15,229.89% |
| FCF Conversion (EBITDA) | - | 3,860.56% | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | 40,136.76% | - | - | - | - | - | - |
| Dividend per Share 2 | 1,000 | 1,000 | 1,100 | 1,100 | - | 1,108 | 1,118 | 2,000 |
| Announcement Date | 03/02/20 | 03/02/21 | 08/02/22 | 06/02/23 | 06/02/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S2 | 2021 Q3 | 2021 Q4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 886.8 | 937.6 | 1,121 | 1,077 | 835 | 763.7 | 669.1 | 630.9 | 550.6 | 259.8 | 339.4 | 413.3 | 501.6 | 632.7 | - |
| EBITDA | - | - | - | 195.3 | 172.4 | 108.7 | 29.71 | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 113.4 | 145.8 | 99.4 | 133 | 109.4 | 36.1 | -24.3 | -21.7 | -36.9 | -44.7 | -85.1 | -37.2 | -17.01 | -5.514 | 16.47 | - |
| Operating Margin | - | 16.44% | 10.6% | 11.87% | 10.16% | 4.32% | -3.18% | -3.24% | -5.85% | -8.12% | -32.76% | -10.96% | -4.12% | -1.1% | 2.6% | - |
| Earnings before Tax (EBT) 1 | - | 195.4 | 20.77 | 109.1 | 141.3 | -28.2 | -37.7 | -69.8 | -81.2 | -79.6 | -150 | -76.7 | -63.8 | -42.3 | -28.35 | - |
| Net income 1 | - | 144.8 | -5 | 64.4 | 90.7 | -14.1 | -251.5 | -80.6 | -13.3 | -56.4 | -125.3 | -56.55 | -41.65 | -29.7 | -18.65 | - |
| Net margin | - | 16.33% | -0.53% | 5.75% | 8.42% | -1.69% | -32.93% | -12.05% | -2.11% | -10.24% | -48.23% | -16.66% | -10.08% | -5.92% | -2.95% | - |
| EPS 2 | - | 2,340 | -58.00 | 1,817 | 2,649 | -393.0 | -5,849 | -2,371 | -390.0 | -1,658 | -5,183 | -1,068 | -778.9 | -316.7 | 539.7 | -683.0 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 03/02/21 | 01/11/21 | 08/02/22 | 10/05/22 | 08/08/22 | 10/11/22 | 06/02/23 | 04/05/23 | 09/08/23 | 31/10/23 | 06/02/24 | - | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,605 | 2,124 | 2,161 | 1,784 | - | 3,234 | 3,680 | 3,582 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 5.386 x | 5.503 x | 3.206 x | 3.778 x | - | 10.58 x | 6.085 x | 5.318 x |
| Free Cash Flow 2 | -214,089 | 14,903 | -51,608 | -895,774 | - | -907,983 | -623,757 | -538,500 |
| ROE (net income / shareholders' equity) | 4.14% | 2.21% | 11.6% | -2.94% | - | -7.87% | 6.89% | 9.36% |
| ROA (Net income/ Total Assets) | 1.82% | 0.79% | 3.81% | -1.09% | - | -2.29% | 2.25% | 2.47% |
| Assets 1 | 3,280 | 4,690 | 5,831 | 6,137 | - | 2,005 | 4,372 | 7,495 |
| Book Value Per Share 3 | 44,022 | 51,034 | 55,942 | 48,402 | - | 43,814 | 45,435 | 55,009 |
| Cash Flow per Share 3 | 1,144 | 9,515 | 7,867 | -4,183 | - | 6,378 | 14,387 | - |
| Capex 1 | 280 | 322 | 334 | 746 | - | 791 | 794 | 586 |
| Capex / Sales | 11.03% | 11.92% | 9.84% | 23.75% | - | 34.75% | 23.73% | 16.57% |
| Announcement Date | 03/02/20 | 03/02/21 | 08/02/22 | 06/02/23 | 06/02/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
105,600
KRW
Average target price
92,706
KRW
Spread / Average Target
-12.21%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +16.56% | 2.61B | |
| +5.56% | 103B | |
| -1.80% | 65.6B | |
| +39.52% | 39.06B | |
| +12.91% | 37.58B | |
| +7.41% | 33.26B | |
| +6.85% | 19.22B | |
| +12.86% | 16.83B | |
| +7.73% | 15.03B | |
| +16.93% | 14.96B |
- Stock Market
- Equities
- A011790 Stock
- Financials SKC Co., Ltd.
