Valuation SK Networks Company Limited

Stocks

End-of-day quote Korea S.E. 12/10/2026			5-day change	1st Jan Change
5,900.00 ^KRW	-3.28%		-9.92%	+30.53%

04-30	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
03-31	Sk Networks Co Ltd - to buy shares in Upstage Co., Ltd.	RE

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	1,144,933	-	-
Change	-	-23.05%	34.89%	-29.67%	8.93%	30.55%	-	-
Enterprise Value (EV) ¹	3,965	4,459	4,926	1,998	2,276	2,229	2,131	2,044
Change	-	12.44%	10.47%	-59.43%	13.89%	-2.06%	-4.37%	-4.11%
P/E	11.1x	9.8x	-1,438x	17.4x	17.6x	15x	13.9x	10.9x
PBR	0.5x	0.38x	0.59x	0.39x	0.49x	0.58x	0.58x	0.55x
PEG	-	-0.8x	14x	-0x	2.34x	0.3x	1.83x	0.4x
Capitalization / Revenue	0.1x	0.09x	0.13x	0.11x	0.13x	0.17x	0.16x	0.16x
EV / Revenue	0.36x	0.46x	0.54x	0.26x	0.34x	0.32x	0.3x	0.28x
EV / EBITDA	4.07x	4.43x	4.67x	3x	9.23x	8.82x	7.59x	6.96x
EV / EBIT	32.5x	28.9x	20.8x	17.5x	26.4x	22.8x	15.8x	13.8x
EV / FCF	17x	-9.79x	195x	13.6x	15.7x	23.1x	16.7x	13.3x
FCF Yield	5.87%	-10.2%	0.51%	7.36%	6.37%	4.32%	5.99%	7.53%
Dividend per Share ³	120	120	200	300	250	285	280	290
Rate of return	2.39%	3.1%	3.48%	7.23%	5.53%	4.83%	4.75%	4.92%
EPS ³	451	395	-4	239	257	394	424	539.5
Distribution rate	26.6%	30.4%	-5,000%	126%	97.3%	72.3%	66%	53.8%
Net sales ¹	11,018	9,666	9,134	7,657	6,745	6,924	7,164	7,316
EBITDA ¹	973.1	1,007	1,055	665.5	246.7	252.7	280.8	293.5
EBIT ¹	121.9	154.3	237.3	113.9	86.29	97.95	135	148.3
Net income ¹	98.59	86.57	-0.711	47.84	49.82	118.7	86.2	106
Net Debt ¹	2,862	3,610	3,781	1,193	1,399	1,084	986.5	899
Reference price ³	5,020.00	3,870.00	5,750.00	4,150.00	4,520.00	5,900.00	5,900.00	5,900.00
Nbr of stocks (in thousands)	218,624	218,689	199,089	193,997	194,029	194,056	-	-
Announcement Date	10/02/22	10/02/23	13/02/24	11/02/25	09/02/26	-	-	-

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	15.48x	0.33x	8.97x	4.67%	882M
APPLE INC.	38.17x	10.14x	28.6x	0.32%	4,913B
SAMSUNG ELECTRONICS CO., LTD.	5.5x	1.95x	3.25x	4.66%	1,242B
XIAOMI CORPORATION	22.69x	1.02x	12.17x	-.--%	85.14B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	17.08x	0.7x	10.75x	2.66%	9.05B
WINGTECH TECHNOLOGY CO.,LTD	6.63x	0.72x	2.18x	1.03%	2.93B
NEXTNAV INC.	-23.98x	451.7x	-33.64x	-	2.08B
Average	11.65x	66.65x	4.61x	2.22%	893.6B
Weighted average by Cap.	31.40x	8.52x	23.28x	1.18%