Valuation KT Corporation

Stocks

End-of-day quote Korea S.E. 2026-09-18			5-day change	1st Jan Change
53,000.00 ^KRW	-0.75%		+0.57%	+0.76%

Sep. 11	Tranche Update on KT Corporation's Equity Buyback Plan announced on July 14, 2026.	CI
Sep. 10	KT Corporation's Equity Buyback announced on July 14, 2026, has closed with 3,532 shares, for KRW 186.14 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,171,900	8,654,243	8,588,458	10,779,460	12,681,600	12,546,460	-	-
Change	-	20.67%	-0.76%	25.51%	17.65%	-1.07%	-	-
Enterprise Value (EV) ¹	12,590	16,212	15,927	17,571	19,960	19,933	19,264	18,659
Change	-	28.77%	-1.76%	10.32%	13.6%	-0.14%	-3.35%	-3.14%
P/E	5.32x	6.49x	8.52x	23x	7.39x	8.91x	8.14x	7.58x
PBR	0.48x	0.52x	0.53x	0.68x	0.72x	0.7x	0.67x	0.63x
PEG	-	-0.69x	-0.4x	-0.4x	0x	-0.5x	0.86x	1.03x
Capitalization / Revenue	0.29x	0.34x	0.33x	0.41x	0.45x	0.46x	0.45x	0.44x
EV / Revenue	0.51x	0.63x	0.6x	0.66x	0.71x	0.72x	0.68x	0.65x
EV / EBITDA	2.38x	3.03x	2.92x	3.75x	3.14x	3.36x	3.19x	3.04x
EV / EBIT	7.53x	9.59x	9.65x	21.7x	8.08x	9.2x	8.44x	7.69x
EV / FCF	6.09x	103x	8.8x	9.04x	9.97x	8.25x	7.03x	7.22x
FCF Yield	16.4%	0.97%	11.4%	11.1%	10%	12.1%	14.2%	13.9%
Dividend per Share ³	1,910	1,960	1,960	2,000	2,400	2,476	2,610	2,690
Rate of return	6.24%	5.8%	5.7%	4.56%	4.56%	4.67%	4.92%	5.08%
EPS ³	5,747	5,205	4,038	1,906	7,114	5,947	6,508	6,988
Distribution rate	33.2%	37.7%	48.5%	105%	33.7%	41.6%	40.1%	38.5%
Net sales ¹	24,898	25,650	26,387	26,431	28,244	27,564	28,179	28,783
EBITDA ¹	5,280	5,346	5,460	4,687	6,349	5,935	6,031	6,129
EBIT ¹	1,672	1,690	1,650	809.5	2,469	2,168	2,283	2,427
Net income ¹	1,357	1,262	1,010	470.3	1,731	1,478	1,577	1,691
Net Debt ¹	5,418	7,558	7,339	6,791	7,279	7,386	6,718	6,112
Reference price ³	30,600.00	33,800.00	34,400.00	43,850.00	52,600.00	53,000.00	53,000.00	53,000.00
Nbr of stocks (in thousands)	234,376	256,043	249,664	245,826	241,095	236,726	-	-
Announcement Date	2/9/22	2/9/23	2/7/24	2/13/25	2/10/26	-	-	-

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.($)
KT CORPORATION	8.98x	0.73x	3.38x	4.64%	9.15B
CHINA MOBILE LIMITED	11.06x	1.31x	4.15x	7.02%	223B
VERIZON COMMUNICATIONS, INC.	10.66x	2.53x	6.71x	5.84%	201B
DEUTSCHE TELEKOM AG	13.76x	2.17x	5.01x	3.99%	156B
NTT, INC.	14.14x	1.88x	8.21x	2.97%	94.07B
CHINA TELECOM CORPORATION LIMITED	11.8x	0.87x	3.24x	6.55%	80.3B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.73x	1.8x	4.54x	2.79%	68.98B
SAUDI TELECOM COMPANY	15.29x	2.68x	8.37x	5.06%	58B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.81x	5.38x	19.64x	4.58%	56.56B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.24x	2.82x	6.31x	4.32%	52B
Average	13.65x	2.22x	6.95x	4.78%	99.86B
Weighted average by Cap.	12.96x	2.13x	6.36x	5.18%