Valuation SK Networks Company Limited

Stocks

End-of-day quote Korea S.E. 28/08/2026			5-day change	1st Jan Change
6,690.00 ^KRW	-2.48%		-1.76%	+48.01%

04-30	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
03-31	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	1,298,095	-	-
Change	-	-23.05%	34.89%	-29.67%	8.93%	48.01%	-	-
Enterprise Value (EV) ¹	3,965	4,459	4,926	1,998	2,276	2,441	2,349	2,405
Change	-	12.44%	10.47%	-59.43%	13.89%	7.26%	-3.76%	2.37%
P/E	11.1x	9.8x	-1,438x	17.4x	17.6x	10.9x	19.9x	16.4x
PBR	0.5x	0.38x	0.59x	0.39x	0.49x	0.7x	0.69x	0.67x
PEG	-	-0.8x	14x	-0x	2.34x	0x	-0.4x	0.8x
Capitalization / Revenue	0.1x	0.09x	0.13x	0.11x	0.13x	0.18x	0.18x	0.18x
EV / Revenue	0.36x	0.46x	0.54x	0.26x	0.34x	0.35x	0.33x	0.33x
EV / EBITDA	4.07x	4.43x	4.67x	3x	9.23x	8.51x	8.27x	8.1x
EV / EBIT	32.5x	28.9x	20.8x	17.5x	26.4x	20.2x	17x	15.8x
EV / FCF	17x	-9.79x	195x	13.6x	15.7x	16.2x	20.1x	14.6x
FCF Yield	5.87%	-10.2%	0.51%	7.36%	6.37%	6.19%	4.98%	6.86%
Dividend per Share ³	120	120	200	300	250	300	262.5	266.7
Rate of return	2.39%	3.1%	3.48%	7.23%	5.53%	4.48%	3.92%	3.99%
EPS ³	451	395	-4	239	257	614	337	407.5
Distribution rate	26.6%	30.4%	-5,000%	126%	97.3%	48.9%	77.9%	65.4%
Net sales ¹	11,018	9,666	9,134	7,657	6,745	7,072	7,137	7,283
EBITDA ¹	973.1	1,007	1,055	665.5	246.7	287	284.1	297
EBIT ¹	121.9	154.3	237.3	113.9	86.29	121	138.2	152.7
Net income ¹	98.59	86.57	-0.711	47.84	49.82	119	69.1	80.5
Net Debt ¹	2,862	3,610	3,781	1,193	1,399	1,143	1,051	1,107
Reference price ³	5,020.00	3,870.00	5,750.00	4,150.00	4,520.00	6,690.00	6,690.00	6,690.00
Nbr of stocks (in thousands)	218,624	218,689	199,089	193,997	194,029	194,035	-	-
Announcement Date	10/2/22	10/2/23	13/2/24	11/2/25	9/2/26	-	-	-

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 NETWORKS COMPANY LIMITED	10.9x	0.35x	8.51x	4.48%	942M
SAMSUNG ELECTRONICS CO., LTD.	5.28x	1.83x	3.05x	0.88%	1,184B
SHELLY GROUP SE	28x	5.57x	21.26x	0.32%	1.35B
JNTC CO., LTD.	20.31x	4.14x	15.32x	-	840M
XPLORA TECHNOLOGIES	17.89x	0.94x	8.8x	-.--%	155M
Average	16.48x	2.57x	11.39x	1.42%	237.42B
Weighted average by Cap.	5.32x	1.83x	3.08x	0.88%