Valuation KT Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-06-17			5-day change	1st Jan Change
55,300.00 ^KRW	-2.30%		+2.79%	+5.13%

Jun. 10	Tranche Update on KT Corporation's Equity Buyback Plan announced on February 10, 2026.	CI
May. 12	KT's Net Income Declines 35% in Q1	MT

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	13,332,633	-	-
Change	-	20.67%	-0.76%	25.51%	17.65%	5.13%	-	-
Enterprise Value (EV) ¹	12,590	16,212	15,927	17,571	19,960	20,554	19,817	19,489
Change	-	28.77%	-1.76%	10.32%	13.6%	2.98%	-3.59%	-1.65%
P/E	5.32x	6.49x	8.52x	23x	7.39x	9.33x	8.61x	7.91x
PBR	0.48x	0.52x	0.53x	0.68x	0.72x	0.74x	0.7x	0.66x
PEG	-	-0.69x	-0.4x	-0.4x	0x	-0.6x	1.03x	0.89x
Capitalization / Revenue	0.29x	0.34x	0.33x	0.41x	0.45x	0.48x	0.47x	0.46x
EV / Revenue	0.51x	0.63x	0.6x	0.66x	0.71x	0.74x	0.7x	0.67x
EV / EBITDA	2.38x	3.03x	2.92x	3.75x	3.14x	3.43x	3.26x	3.15x
EV / EBIT	7.53x	9.59x	9.65x	21.7x	8.08x	9.69x	8.66x	7.94x
EV / FCF	6.09x	103x	8.8x	9.04x	9.97x	12.3x	8.88x	9.91x
FCF Yield	16.4%	0.97%	11.4%	11.1%	10%	8.15%	11.3%	10.1%
Dividend per Share ³	1,910	1,960	1,960	2,000	2,400	2,496	2,660	2,795
Rate of return	6.24%	5.8%	5.7%	4.56%	4.56%	4.51%	4.81%	5.05%
EPS ³	5,747	5,205	4,038	1,906	7,114	5,928	6,422	6,990
Distribution rate	33.2%	37.7%	48.5%	105%	33.7%	42.1%	41.4%	40%
Net sales ¹	24,898	25,650	26,387	26,431	28,244	27,917	28,496	29,114
EBITDA ¹	5,280	5,346	5,460	4,687	6,349	5,995	6,082	6,194
EBIT ¹	1,672	1,690	1,650	809.5	2,469	2,121	2,288	2,454
Net income ¹	1,357	1,262	1,010	470.3	1,731	1,440	1,566	1,700
Net Debt ¹	5,418	7,558	7,339	6,791	7,279	7,222	6,484	6,157
Reference price ³	30,600.00	33,800.00	34,400.00	43,850.00	52,600.00	55,300.00	55,300.00	55,300.00
Nbr of stocks (in thousands)	234,376	256,043	249,664	245,826	241,095	241,096	-	-
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	9.55x	0.75x	3.48x	4.41%	9.04B
CHINA MOBILE LIMITED	11.56x	1.35x	4.19x	6.93%	228B
VERIZON COMMUNICATIONS, INC.	9.74x	2.46x	6.58x	6.05%	195B
DEUTSCHE TELEKOM AG	13.79x	2.16x	5.69x	4.08%	154B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.04x	2.04x	5.14x	2.38%	80.78B
CHINA TELECOM CORPORATION LIMITED	12.26x	0.82x	3.07x	6.48%	76.95B
NTT, INC.	11.5x	1.67x	6.88x	3.65%	74.04B
SAUDI TELECOM COMPANY	15.84x	2.76x	8.65x	4.97%	59.03B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.37x	5.28x	19.13x	4.39%	55.02B
ORANGE	17.23x	1.93x	6.01x	4.5%	54.02B
Average	13.09x	2.12x	6.88x	4.78%	98.65B
Weighted average by Cap.	12.54x	2.07x	6.28x	5.24%