SK IE TECHNOLOGY CO., LTD. Financials SK IE Technology Co., Ltd.
Equities
A361610
KR7361610009
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 62,800 KRW | +1.78% |
|
+4.67% | -20.41% |
| Mar. 11 | SK IE Technology Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 05 | Nomura Adjusts SK IE’s Price Target to KRW90,000 From KRW140,000, Keeps at Buy | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 11,977,995 | 3,778,772 | 5,625,380 | 4,477,489 | - | - |
| Enterprise Value (EV) 2 | 11,471 | 4,123 | 5,625 | 5,796 | 5,978 | 5,746 |
| P/E ratio | 121 x | -127 x | - | 70 x | 29.7 x | 21.9 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 19.8 x | 6.45 x | 8.66 x | 6.47 x | 3.62 x | 3.16 x |
| EV / Revenue | 19 x | 7.04 x | 8.66 x | 8.38 x | 4.84 x | 4.06 x |
| EV / EBITDA | 55.5 x | 19.8 x | - | 21.7 x | 12.8 x | 9.47 x |
| EV / FCF | -23.4 x | -5.62 x | - | -13.4 x | -26.8 x | -59.4 x |
| FCF Yield | -4.27% | -17.8% | - | -7.44% | -3.73% | -1.68% |
| Price to Book | 5.19 x | 1.74 x | - | 1.9 x | 1.8 x | 1.64 x |
| Nbr of stocks (in thousands) | 71,298 | 71,298 | 71,298 | 71,298 | - | - |
| Reference price 3 | 168,000 | 53,000 | 78,900 | 62,800 | 62,800 | 62,800 |
| Announcement Date | 1/27/22 | 2/6/23 | 2/2/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 469.3 | 603.8 | 585.8 | 649.6 | 692 | 1,236 | 1,415 |
| EBITDA 1 | - | 206.9 | 208.2 | - | 267.1 | 467.9 | 606.5 |
| EBIT 1 | - | 89.36 | -52.3 | 32.03 | 63.47 | 180.8 | 242.6 |
| Operating Margin | - | 14.8% | -8.93% | 4.93% | 9.17% | 14.63% | 17.14% |
| Earnings before Tax (EBT) 1 | - | 111.8 | -34.59 | 98.68 | 65.69 | 187.2 | 202.4 |
| Net income 1 | - | 95.53 | -29.68 | 80.36 | 60.52 | 153.2 | 183.2 |
| Net margin | - | 15.82% | -5.07% | 12.37% | 8.74% | 12.39% | 12.95% |
| EPS 2 | 1,521 | 1,394 | -416.0 | - | 897.4 | 2,116 | 2,870 |
| Free Cash Flow 3 | - | -489,477 | -733,854 | - | -431,242 | -223,246 | -96,667 |
| FCF margin | - | -81,070.41% | -125,274.11% | - | -62,314.87% | -18,064.11% | -6,829.43% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 3/26/21 | 1/27/22 | 2/6/23 | 2/2/24 | - | - | - |
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 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 152.1 | 157.3 | 134.2 | 138.9 | 135.3 | 177.4 | 143 | 151.8 | 182.2 | 172.5 | 150.7 | 163.2 | 183.6 | 201.7 | 259.1 |
| EBITDA 1 | 73.88 | 5.835 | 30.16 | 2.323 | 17.95 | 133.9 | 34.42 | 13.84 | 46.29 | - | 50.83 | 62.3 | 68.87 | 82.17 | 93.17 |
| EBIT 1 | 41.68 | -29.04 | -7.625 | -12.37 | -22 | -10.3 | -3.664 | 0.924 | 7.889 | 26.88 | 3.984 | 9.405 | 15.91 | 23.62 | 25.56 |
| Operating Margin | 27.4% | -18.47% | -5.68% | -8.9% | -16.27% | -5.81% | -2.56% | 0.61% | 4.33% | 15.58% | 2.64% | 5.76% | 8.67% | 11.71% | 9.87% |
| Earnings before Tax (EBT) 1 | 49.73 | -34.98 | 14.14 | -17.83 | -20.72 | -10.18 | 6.607 | 20.4 | -27.5 | 99.17 | 14.58 | 22.33 | 27.08 | 21.25 | - |
| Net income 1 | 36.07 | -8.708 | 7.557 | -21.81 | -24.95 | 9.53 | 5.893 | 33.39 | -30.7 | 71.77 | 8.212 | 14.51 | 16.92 | 16.52 | - |
| Net margin | 23.72% | -5.54% | 5.63% | -15.7% | -18.45% | 5.37% | 4.12% | 22% | -16.84% | 41.61% | 5.45% | 8.89% | 9.22% | 8.19% | - |
| EPS 2 | 506.0 | -152.0 | 106.0 | -306.0 | -350.0 | 134.0 | 83.00 | 468.0 | -431.0 | - | 80.89 | 160.1 | 267.2 | 400.7 | 184.1 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/29/21 | 1/27/22 | 4/27/22 | 7/27/22 | 11/2/22 | 2/6/23 | 5/2/23 | 7/26/23 | 11/3/23 | 2/2/24 | - | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 344 | - | 1,319 | 1,501 | 1,269 |
| Net Cash position 1 | - | 507 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.655 x | - | 4.938 x | 3.208 x | 2.092 x |
| Free Cash Flow 2 | - | -489,477 | -733,854 | - | -431,242 | -223,246 | -96,667 |
| ROE (net income / shareholders' equity) | - | 5.57% | -1.35% | 3.51% | 2.7% | 6.03% | 8.44% |
| ROA (Net income/ Total Assets) | - | 3.68% | -0.89% | - | 1.71% | 3.79% | 5.49% |
| Assets 1 | - | 2,593 | 3,341 | - | 3,542 | 4,040 | 3,340 |
| Book Value Per Share 3 | - | 32,394 | 30,501 | - | 33,004 | 34,941 | 38,323 |
| Cash Flow per Share 3 | - | 1,599 | 288.0 | - | 4,109 | 6,387 | 7,706 |
| Capex 1 | - | 601 | 754 | - | 584 | 630 | 571 |
| Capex / Sales | - | 99.54% | 128.78% | - | 84.42% | 51.01% | 40.36% |
| Announcement Date | 3/26/21 | 1/27/22 | 2/6/23 | 2/2/24 | - | - | - |
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
25
Last Close Price
62,800
KRW
Average target price
94,667
KRW
Spread / Average Target
+50.74%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -20.41% | 3.25B | |
| +4.71% | 149B | |
| +34.66% | 130B | |
| +19.51% | 130B | |
| +12.90% | 62.82B | |
| +7.65% | 41.04B | |
| +94.65% | 35B | |
| +6.26% | 32.1B | |
| -9.78% | 32.1B | |
| +4.21% | 27.31B |
- Stock Market
- Equities
- A361610 Stock
- Financials SK IE Technology Co., Ltd.
