Valuation SK Networks Company Limited

Stocks

End-of-day quote Korea S.E. 2026-10-30			5-day change	1st Jan Change
5,640.00 ^KRW	-3.09%		-0.70%	+24.78%

Oct. 13	Upstage Co., Ltd. announced that it expects to receive KRW 20.000210552 billion in funding from SK Networks Company Limited	CI
Apr. 29	Upstage Co., Ltd. announced that it expects to receive KRW 560 billion in funding from SK Networks Company Limited, Korea Development Bank, Investment Arm, KDB Investment Co., Ltd., Mirae Asset Venture Investment Co., Ltd., Sazze Partners, Inc., Woori Venture Partners Co., Ltd	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,102,951	848,673	1,144,763	805,088	877,012	1,094,479	-	-
Change	-	-23.05%	34.89%	-29.67%	8.93%	24.8%	-	-
Enterprise Value (EV) ¹	3,965	4,459	4,926	1,998	2,276	2,072	2,028	1,953
Change	-	12.44%	10.47%	-59.43%	13.89%	-8.95%	-2.11%	-3.73%
P/E	11.1x	9.8x	-1,438x	17.4x	17.6x	11.5x	12.5x	10.2x
PBR	0.5x	0.38x	0.59x	0.39x	0.49x	0.55x	0.54x	0.53x
PEG	-	-0.8x	14x	-0x	2.34x	0.1x	-1.49x	0.4x
Capitalization / Revenue	0.1x	0.09x	0.13x	0.11x	0.13x	0.16x	0.15x	0.15x
EV / Revenue	0.36x	0.46x	0.54x	0.26x	0.34x	0.3x	0.28x	0.26x
EV / EBITDA	4.07x	4.43x	4.67x	3x	9.23x	7.76x	6.61x	5.93x
EV / EBIT	32.5x	28.9x	20.8x	17.5x	26.4x	20.9x	15x	12.7x
EV / FCF	17x	-9.79x	195x	13.6x	15.7x	20.5x	13.4x	12.7x
FCF Yield	5.87%	-10.2%	0.51%	7.36%	6.37%	4.87%	7.44%	7.89%
Dividend per Share ³	120	120	200	300	250	286.7	281.2	296.2
Rate of return	2.39%	3.1%	3.48%	7.23%	5.53%	5.08%	4.99%	5.25%
EPS ³	451	395	-4	239	257	492	450.7	554.7
Distribution rate	26.6%	30.4%	-5,000%	126%	97.3%	58.3%	62.4%	53.4%
Net sales ¹	11,018	9,666	9,134	7,657	6,745	6,941	7,197	7,388
EBITDA ¹	973.1	1,007	1,055	665.5	246.7	266.9	306.9	329
EBIT ¹	121.9	154.3	237.3	113.9	86.29	98.97	135.3	154
Net income ¹	98.59	86.57	-0.711	47.84	49.82	119.2	89.27	109.8
Net Debt ¹	2,862	3,610	3,781	1,193	1,399	977.7	933.9	858.2
Reference price ³	5,020.00	3,870.00	5,750.00	4,150.00	4,520.00	5,640.00	5,640.00	5,640.00
Nbr of stocks (in thousands)	218,624	218,689	199,089	193,997	194,029	194,056	-	-
Announcement Date	2/10/22	2/10/23	2/13/24	2/11/25	2/9/26	-	-	-

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.($)
SK NETWORKS COMPANY LIMITED	11.46x	0.3x	7.76x	5.08%	821M
APPLE INC.	39.02x	10.39x	29.28x	0.31%	5,030B
SAMSUNG ELECTRONICS CO., LTD.	4.9x	1.67x	2.74x	4.81%	1,077B
XIAOMI CORPORATION	23.01x	1.03x	12.38x	-.--%	86.81B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	19.24x	0.78x	11.93x	2.36%	9.93B
WINGTECH TECHNOLOGY CO.,LTD	4.83x	0.43x	1.3x	1.41%	2.15B
NEXTNAV INC.	-22.37x	417.79x	-31.12x	-	1.94B
Average	11.44x	61.77x	4.90x	2.33%	886.93B
Weighted average by Cap.	32.81x	8.86x	24.38x	1.09%