KT SKYLIFE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,510 KRW | +0.55% |
|
+2.99% | -6.93% |
| Mar. 20 | KT Skylife Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | South Korean Shares Rise Sharply as US Fed Holds Key Rates Steady | MT |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 414,752 | 434,780 | 387,327 | 278,174 | 264,353 | - | - |
| Enterprise Value (EV) 2 | 124.8 | 603.7 | 484.1 | 278.2 | 213.7 | 115.1 | 264.4 |
| P/E ratio | 7.6 x | 7.22 x | 17.3 x | -2.87 x | 9.92 x | 6.64 x | 3.92 x |
| Yield | 4.01% | 3.83% | - | - | 6.65% | 7.26% | - |
| Capitalization / Revenue | 0.6 x | 0.57 x | 0.37 x | 0.27 x | 0.25 x | 0.24 x | - |
| EV / Revenue | 0.18 x | 0.79 x | 0.47 x | 0.27 x | 0.2 x | 0.1 x | - |
| EV / EBITDA | 0.77 x | 3.73 x | 2.54 x | 1.46 x | 1.23 x | 0.58 x | - |
| EV / FCF | 1.16 x | 10.7 x | 3.63 x | - | 3.08 x | 0.99 x | - |
| FCF Yield | 86.2% | 9.37% | 27.5% | - | 32.5% | 101% | - |
| Price to Book | 0.59 x | 0.54 x | 0.45 x | - | 0.36 x | 0.34 x | - |
| Nbr of stocks (in thousands) | 47,563 | 47,569 | 47,583 | 46,989 | 47,290 | - | - |
| Reference price 3 | 8,720 | 9,140 | 8,140 | 5,920 | 5,510 | 5,510 | 5,510 |
| Announcement Date | 1/30/20 | 2/7/22 | 2/6/23 | 1/31/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 694.6 | 763.2 | 1,034 | 1,039 | 1,067 | 1,099 | - |
| EBITDA 1 | 161.8 | 161.7 | 190.8 | 190.9 | 174.4 | 198.6 | - |
| EBIT 1 | 69.4 | 73.02 | 63.2 | 14.24 | 43.52 | 59.84 | - |
| Operating Margin | 9.99% | 9.57% | 6.11% | 1.37% | 4.08% | 5.44% | - |
| Earnings before Tax (EBT) 1 | 76.8 | 81.9 | 33.43 | -103.5 | 31.63 | 49.6 | - |
| Net income 1 | 54.5 | 60.2 | 22.37 | -92.94 | 26.83 | 40.23 | - |
| Net margin | 7.85% | 7.89% | 2.16% | -8.95% | 2.51% | 3.66% | - |
| EPS 2 | 1,147 | 1,266 | 470.0 | -2,065 | 555.3 | 829.7 | 1,407 |
| Free Cash Flow 3 | 107,561 | 56,557 | 133,261 | - | 69,433 | 116,050 | - |
| FCF margin | 15,485.29% | 7,410.33% | 12,884.99% | - | 6,505.95% | 10,558.36% | - |
| FCF Conversion (EBITDA) | 66,496.15% | 34,974.26% | 69,849.98% | - | 39,816.5% | 58,421.43% | - |
| FCF Conversion (Net income) | 197,359.27% | 93,955.26% | 595,794.11% | - | 258,757.8% | 288,476.57% | - |
| Dividend per Share 2 | 350.0 | 350.0 | - | - | 366.7 | 400.0 | - |
| Announcement Date | 1/30/20 | 2/7/22 | 2/6/23 | 1/31/24 | - | - | - |
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 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 178.4 | 242.8 | 240.8 | 254.2 | 268.1 | 271.1 | 254.8 | 261.3 | 260.5 | 262.2 | 260.4 | 266.3 | 268.8 | 271.6 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 12.02 | 16.17 | 25.75 | 23.26 | 14.14 | 0.047 | 15.99 | 19.27 | 5.127 | -26.14 | 15.08 | 16.88 | 7.867 | 3.667 |
| Operating Margin | 6.74% | 6.66% | 10.69% | 9.15% | 5.27% | 0.02% | 6.28% | 7.37% | 1.97% | -9.97% | 5.79% | 6.34% | 2.93% | 1.35% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | -28.06 | - | - | 5.292 | -142.5 | 14.67 | 16.13 | 8.3 | -0.0333 |
| Net income 1 | - | - | - | - | - | -20.34 | - | - | 4.123 | -123.7 | 14.6 | 16.7 | 9.15 | -13.1 |
| Net margin | - | - | - | - | - | -7.5% | - | - | 1.58% | -47.2% | 5.61% | 6.27% | 3.4% | -4.82% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/9/21 | 2/7/22 | 5/9/22 | 8/3/22 | 11/7/22 | 2/6/23 | 5/10/23 | 8/4/23 | 11/6/23 | 1/31/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 169 | 96.8 | - | - | - |
| Net Cash position 1 | 290 | - | - | - | 50.7 | 149 |
| Leverage (Debt/EBITDA) | - | 1.045 x | 0.5072 x | - | - | - |
| Free Cash Flow 2 | 107,561 | 56,557 | 133,261 | - | 69,433 | 116,050 |
| ROE (net income / shareholders' equity) | 7.96% | 7.77% | 2.78% | - | 3.68% | 5.17% |
| ROA (Net income/ Total Assets) | 6.56% | 5.49% | 1.7% | - | 2% | 3.15% |
| Assets 1 | 831.2 | 1,097 | 1,318 | - | 1,342 | 1,277 |
| Book Value Per Share 3 | 14,832 | 16,944 | 18,024 | - | 15,137 | 16,071 |
| Cash Flow per Share 3 | 3,207 | - | - | - | 2,863 | 2,919 |
| Capex 1 | 43.5 | 46.4 | 43.1 | - | 69.1 | 68 |
| Capex / Sales | 6.27% | 6.08% | 4.17% | - | 6.47% | 6.19% |
| Announcement Date | 1/30/20 | 2/7/22 | 2/6/23 | 1/31/24 | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
5,510
KRW
Average target price
7,225
KRW
Spread / Average Target
+31.13%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.93% | 189M | |
| -37.62% | 7.04B | |
| -34.90% | 1.12B | |
| -26.92% | 641M | |
| -30.25% | 590M | |
| +5.19% | 471M | |
| -27.48% | 373M | |
| -0.47% | 335M | |
| -7.62% | 304M | |
| -12.84% | 289M |
- Stock Market
- Equities
- A053210 Stock
- Financials KT Skylife Co., Ltd.
