SK HYNIX INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 221,000 KRW | -0.45% |
|
+6.51% | +56.18% |
| Jun. 14 | S.Korean shares track Wall Street rally, set to end week higher | RE |
| Jun. 13 | South Korean shares gain over 1% on Wall Street rally; chipmakers shine | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 64,364,569 | 81,054,213 | 90,078,308 | 51,573,828 | 97,368,441 | 152,078,641 | - | - |
| Enterprise Value (EV) 2 | 70,894 | 88,654 | 100,555 | 70,491 | 117,916 | 167,006 | 152,827 | 135,594 |
| P/E ratio | 32 x | 17.1 x | 9.37 x | 23.1 x | -10.7 x | 10.3 x | 7.03 x | 7.62 x |
| Yield | 1.06% | 0.99% | 1.18% | 1.6% | 0.85% | 0.66% | 0.79% | 0.88% |
| Capitalization / Revenue | 2.38 x | 2.54 x | 2.09 x | 1.16 x | 2.97 x | 2.29 x | 1.79 x | 1.68 x |
| EV / Revenue | 2.63 x | 2.78 x | 2.34 x | 1.58 x | 3.6 x | 2.51 x | 1.8 x | 1.5 x |
| EV / EBITDA | 6.19 x | 6.12 x | 4.42 x | 3.36 x | 20 x | 4.83 x | 3.46 x | 3.15 x |
| EV / FCF | -9.57 x | 39.5 x | 14.4 x | -16.7 x | -29.5 x | 12.6 x | 8.73 x | 7.18 x |
| FCF Yield | -10.5% | 2.53% | 6.95% | -6% | -3.39% | 7.92% | 11.4% | 13.9% |
| Price to Book | 1.34 x | 1.56 x | 1.53 x | 0.81 x | 1.82 x | 2.32 x | 1.79 x | 1.49 x |
| Nbr of stocks (in thousands) | 684,002 | 684,002 | 687,621 | 687,651 | 688,116 | 688,139 | - | - |
| Reference price 3 | 94,100 | 118,500 | 131,000 | 75,000 | 141,500 | 221,000 | 221,000 | 221,000 |
| Announcement Date | 1/30/20 | 1/29/21 | 1/27/22 | 1/31/23 | 1/24/24 | - | - | - |
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 | 26,991 | 31,900 | 42,998 | 44,648 | 32,766 | 66,479 | 85,013 | 90,613 |
| EBITDA 1 | 11,446 | 14,488 | 22,745 | 20,962 | 5,889 | 34,561 | 44,161 | 43,086 |
| EBIT 1 | 2,713 | 5,010 | 12,410 | 7,007 | -7,730 | 21,833 | 30,664 | 28,515 |
| Operating Margin | 10.05% | 15.71% | 28.86% | 15.69% | -23.59% | 32.84% | 36.07% | 31.47% |
| Earnings before Tax (EBT) 1 | 2,443 | 6,237 | 13,416 | 4,200 | -11,658 | 19,134 | 28,479 | 25,980 |
| Net income 1 | 2,013 | 4,755 | 9,602 | 2,427 | -9,112 | 14,759 | 21,546 | 20,215 |
| Net margin | 7.46% | 14.91% | 22.33% | 5.44% | -27.81% | 22.2% | 25.34% | 22.31% |
| EPS 2 | 2,943 | 6,950 | 13,984 | 3,242 | -13,244 | 21,469 | 31,445 | 29,013 |
| Free Cash Flow 3 | -7,410,303 | 2,245,909 | 6,986,917 | -4,229,744 | -4,000,000 | 13,233,642 | 17,497,974 | 18,883,633 |
| FCF margin | -27,454.99% | 7,040.47% | 16,249.48% | -9,473.54% | -12,207.88% | 19,906.5% | 20,582.75% | 20,839.81% |
| FCF Conversion (EBITDA) | - | 15,501.53% | 30,718.82% | - | - | 38,290.3% | 39,622.78% | 43,827.39% |
| FCF Conversion (Net income) | - | 47,231.56% | 72,762.84% | - | - | 89,664.65% | 81,212.46% | 93,413.33% |
| Dividend per Share 2 | 1,000 | 1,170 | 1,540 | 1,200 | 1,200 | 1,453 | 1,755 | 1,953 |
| Announcement Date | 1/30/20 | 1/29/21 | 1/27/22 | 1/31/23 | 1/24/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 12,377 | 12,156 | 13,811 | 10,983 | 7,699 | 5,088 | 7,306 | 12,394 | 9,066 | 11,306 | 12,430 | 15,695 | 27,377 | 17,980 | 19,873 | 35,128 | 19,568 | 21,592 |
| EBITDA 1 | 6,691 | 6,264 | 7,682 | 5,220 | 1,793 | 154 | 612 | - | 1,541 | 3,582 | 6,073 | 8,094 | - | 9,443 | 10,509 | - | 11,801 | 16,553 |
| EBIT 1 | 4,220 | 2,860 | 4,193 | 1,656 | -1,701 | -3,402 | -2,882 | - | -1,792 | 346 | 2,886 | 4,769 | 7,900 | 6,193 | 7,326 | 14,000 | 7,473 | 8,256 |
| Operating Margin | 34.09% | 23.52% | 30.36% | 15.07% | -22.09% | -66.87% | -39.45% | - | -19.77% | 3.06% | 23.22% | 30.38% | 28.86% | 34.44% | 36.86% | 39.85% | 38.19% | 38.23% |
| Earnings before Tax (EBT) 1 | 4,666 | 2,774 | 3,967 | 1,683 | -4,224 | -3,525 | -3,788 | - | -2,470 | -1,875 | 2,373 | 4,363 | - | 6,211 | 6,779 | - | 7,938 | 8,694 |
| Net income 1 | 3,317 | 1,979 | 2,872 | 1,107 | -3,530 | -2,580 | -2,991 | - | -2,184 | -1,357 | 1,919 | 3,324 | - | 4,616 | 5,084 | - | 6,658 | 7,250 |
| Net margin | 26.8% | 16.28% | 20.79% | 10.08% | -45.85% | -50.71% | -40.94% | - | -24.09% | -12% | 15.44% | 21.18% | - | 25.67% | 25.58% | - | 34.02% | 33.58% |
| EPS 2 | 4,825 | 2,877 | 4,175 | 1,609 | -5,419 | -3,751 | -4,347 | -8,098 | -3,174 | -1,972 | 2,788 | 5,288 | 6,664 | 7,227 | 8,498 | 10,883 | 8,721 | 9,747 |
| Dividend per Share 2 | 1,540 | 300.0 | 300.0 | 300.0 | 300.0 | 300.0 | - | - | - | 300.0 | 300.0 | 300.0 | - | 300.0 | 963.4 | - | 300.0 | 300.0 |
| Announcement Date | 1/27/22 | 4/26/22 | 7/26/22 | 10/25/22 | 1/31/23 | 4/25/23 | 7/25/23 | 7/25/23 | 10/25/23 | 1/24/24 | 4/24/24 | - | - | - | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 6,529 | 7,600 | 10,477 | 18,917 | 20,548 | 14,927 | 749 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | 16,485 |
| Leverage (Debt/EBITDA) | 0.5704 x | 0.5245 x | 0.4606 x | 0.9025 x | 3.489 x | 0.4319 x | 0.017 x | - |
| Free Cash Flow 2 | -7,410,303 | 2,245,909 | 6,986,917 | -4,229,744 | -4,000,000 | 13,233,642 | 17,497,974 | 18,883,633 |
| ROE (net income / shareholders' equity) | 4.25% | 9.53% | 16.8% | 3.88% | -15.6% | 25.3% | 28.1% | 20.9% |
| ROA (Net income/ Total Assets) | 3.14% | 6.98% | 11.5% | 2.23% | -8.92% | 13.7% | 16.6% | 13.7% |
| Assets 1 | 64,137 | 68,157 | 83,780 | 108,965 | 102,101 | 107,407 | 129,874 | 147,849 |
| Book Value Per Share 3 | 70,092 | 75,860 | 85,380 | 92,356 | 77,767 | 95,240 | 123,232 | 148,079 |
| Cash Flow per Share 3 | 9,517 | 17,999 | 28,360 | 21,492 | 6,218 | 39,070 | 46,136 | 48,379 |
| Capex 1 | 13,920 | 10,069 | 12,487 | 19,010 | 8,300 | 14,355 | 16,656 | 17,018 |
| Capex / Sales | 51.57% | 31.56% | 29.04% | 42.58% | 25.33% | 21.59% | 19.59% | 18.78% |
| Announcement Date | 1/30/20 | 1/29/21 | 1/27/22 | 1/31/23 | 1/24/24 | - | - | - |
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
BUY
Number of Analysts
36
Last Close Price
221,000
KRW
Average target price
240,306
KRW
Spread / Average Target
+8.74%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +56.18% | 110B | |
| +166.31% | 3,241B | |
| +55.43% | 808B | |
| +55.48% | 738B | |
| +8.29% | 258B | |
| +48.88% | 240B | |
| +13.75% | 177B | |
| +110.11% | 164B | |
| +65.64% | 157B | |
| -39.40% | 130B |
- Stock Market
- Equities
- A000660 Stock
- Financials SK hynix Inc.
