Financials SK hynix Inc.

Equities

A000660

KR7000660001

Semiconductors

End-of-day quote Korea S.E. Other stock markets 06:00:00 2024-05-02 pm EDT			5-day change	1st Jan Change
173,200 ^KRW	-0.23%		+1.52%	+22.40%

May. 02	Global markets live: Etsy, Qualcomm, Carvana, Rio Tinto, Apple...
May. 02	SK Hynix's AI-Related Memory Chips Sold Out for Year	DJ

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	119,185,614	-	-
Enterprise Value (EV) ²	70,894	88,654	100,555	70,491	97,368	134,044	123,578	112,089
P/E ratio	32 x	17.1 x	9.37 x	23.1 x	-10.7 x	8.83 x	6.16 x	6.76 x
Yield	1.06%	0.99%	1.18%	1.6%	0.85%	0.86%	1%	1.11%
Capitalization / Revenue	2.38 x	2.54 x	2.09 x	1.16 x	2.97 x	1.84 x	1.48 x	1.4 x
EV / Revenue	2.63 x	2.78 x	2.34 x	1.58 x	2.97 x	2.07 x	1.53 x	1.32 x
EV / EBITDA	6.19 x	6.12 x	4.42 x	3.36 x	16.5 x	4.05 x	2.92 x	2.77 x
EV / FCF	-9.57 x	39.5 x	14.4 x	-16.7 x	-	9.93 x	7.31 x	6.39 x
FCF Yield	-10.5%	2.53%	6.95%	-6%	-	10.1%	13.7%	15.6%
Price to Book	1.34 x	1.56 x	1.53 x	0.81 x	-	1.84 x	1.46 x	1.22 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	173,200	173,200	173,200
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	64,776	80,521	84,897
EBITDA ¹	11,446	14,488	22,745	20,962	5,889	33,105	42,349	40,514
EBIT ¹	2,713	5,010	12,410	7,007	-7,730	19,925	27,719	25,337
Operating Margin	10.05%	15.71%	28.86%	15.69%	-23.59%	30.76%	34.42%	29.84%
Earnings before Tax (EBT) ¹	2,443	6,237	13,416	4,200	-11,658	18,162	26,198	23,170
Net income ¹	2,013	4,755	9,602	2,427	-9,112	13,506	19,817	18,076
Net margin	7.46%	14.91%	22.33%	5.44%	-27.81%	20.85%	24.61%	21.29%
EPS ²	2,943	6,950	13,984	3,242	-13,244	19,614	28,110	25,627
Free Cash Flow ³	-7,410,303	2,245,909	6,986,917	-4,229,744	-	13,496,129	16,912,447	17,538,145
FCF margin	-27,454.99%	7,040.47%	16,249.48%	-9,473.54%	-	20,835.18%	21,003.65%	20,658.16%
FCF Conversion (EBITDA)	-	15,501.53%	30,718.82%	-	-	40,767.81%	39,935.55%	43,289.48%
FCF Conversion (Net income)	-	47,231.56%	72,762.84%	-	-	99,929.29%	85,344.28%	97,024.08%
Dividend per Share ²	1,000	1,170	1,540	1,200	1,200	1,482	1,740	1,929
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 Q3	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
Net sales ¹	11,805	12,377	12,156	13,811	10,983	7,699	5,088	7,306	12,394	9,066	11,306	12,430	15,489	27,377	17,700	19,481	35,128	19,253
EBITDA ¹	6,882	6,691	6,264	7,682	5,220	1,793	154	612	-	1,541	3,582	6,073	8,029	-	9,612	10,678	-	12,125
EBIT ¹	4,172	4,220	2,860	4,193	1,656	-1,701	-3,402	-2,882	-	-1,792	346	2,886	4,556	-	5,950	6,941	-	7,275
Operating Margin	35.34%	34.09%	23.52%	30.36%	15.07%	-22.09%	-66.87%	-39.45%	-	-19.77%	3.06%	23.22%	29.41%	-	33.61%	35.63%	-	37.78%
Earnings before Tax (EBT) ¹	4,599	4,666	2,774	3,967	1,683	-4,224	-3,525	-3,788	-	-2,470	-1,875	2,373	4,213	-	6,296	6,671	-	7,745
Net income ¹	3,311	3,317	1,979	2,872	1,107	-3,530	-2,580	-2,991	-	-2,184	-1,357	1,919	3,150	-	4,495	4,827	-	6,361
Net margin	28.05%	26.8%	16.28%	20.79%	10.08%	-45.85%	-50.71%	-40.94%	-	-24.09%	-12%	15.44%	20.34%	-	25.39%	24.78%	-	33.04%
EPS ²	4,813	4,825	2,877	4,175	1,609	-5,419	-3,751	-4,347	-8,098	-3,174	-1,972	2,788	5,293	6,664	7,475	8,507	10,883	8,415
Dividend per Share ²	-	1,540	300.0	300.0	300.0	300.0	300.0	-	-	-	300.0	300.0	300.0	-	300.0	979.8	-	300.0
Announcement Date	10/25/21	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	-	14,859	4,392	-
Net Cash position ¹	-	-	-	-	-	-	-	7,096
Leverage (Debt/EBITDA)	0.5704 x	0.5245 x	0.4606 x	0.9025 x	-	0.4488 x	0.1037 x	-
Free Cash Flow ²	-7,410,303	2,245,909	6,986,917	-4,229,744	-	13,496,129	16,912,447	17,538,145
ROE (net income / shareholders' equity)	4.25%	9.53%	16.8%	3.88%	-15.6%	23.4%	26.2%	19.4%
ROA (Net income/ Total Assets)	3.14%	6.98%	11.5%	2.23%	-8.92%	12.8%	15.7%	13.2%
Assets ¹	64,137	68,157	83,780	108,965	102,101	105,603	125,865	136,629
Book Value Per Share ³	70,092	75,860	85,380	92,356	-	93,949	118,558	142,433
Cash Flow per Share ³	9,517	17,999	28,360	21,492	-	39,523	42,337	43,481
Capex ¹	13,920	10,069	12,487	19,010	-	14,388	16,646	16,903
Capex / Sales	51.57%	31.56%	29.04%	42.58%	-	22.21%	20.67%	19.91%
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

Ratings for SK hynix Inc.

Trading Rating

Investor Rating

ESG Refinitiv

B+

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

173,200 KRW

Average target price

229,250 KRW

Spread / Average Target

+32.36%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

	1st Jan change	Capi.
SK HYNIX INC.	+22.40%	87.18B
NVIDIA CORPORATION	+79.50%	2,112B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED	+31.53%	617B
BROADCOM INC.	+14.45%	574B
AMD (ADVANCED MICRO DEVICES)	+2.21%	236B
TEXAS INSTRUMENTS INCORPORATED	+4.49%	160B
INTEL CORPORATION	-38.64%	130B
MICRON TECHNOLOGY, INC.	+35.27%	124B
ARM HOLDINGS PLC	+35.78%	101B
ANALOG DEVICES, INC.	+0.94%	97.44B

Other Semiconductors