SK HYNIX INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 177,800 KRW | +4.22% |
|
+2.60% | +25.65% |
| Apr. 26 | Nomura Adjusts SK Hynix’s Price Target to KRW250,000 From KRW190,000 Keeps at Buy | MT |
| Apr. 26 | South Korean Shares Rise on Finance, Tech Boost; SK Hynix Up 4% | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 64,364,569 | 81,054,213 | 90,078,308 | 51,573,828 | 97,368,441 | 122,351,052 | - | - |
| Enterprise Value (EV) 2 | 70,894 | 88,654 | 100,555 | 70,491 | 97,368 | 136,754 | 126,255 | 116,339 |
| P/E ratio | 32 x | 17.1 x | 9.37 x | 23.1 x | -10.7 x | 8.69 x | 6.5 x | 6.9 x |
| Yield | 1.06% | 0.99% | 1.18% | 1.6% | 0.85% | 0.83% | 0.97% | 1.11% |
| Capitalization / Revenue | 2.38 x | 2.54 x | 2.09 x | 1.16 x | 2.97 x | 1.87 x | 1.54 x | 1.45 x |
| EV / Revenue | 2.63 x | 2.78 x | 2.34 x | 1.58 x | 2.97 x | 2.09 x | 1.59 x | 1.38 x |
| EV / EBITDA | 6.19 x | 6.12 x | 4.42 x | 3.36 x | 16.5 x | 4 x | 3.04 x | 2.88 x |
| EV / FCF | -9.57 x | 39.5 x | 14.4 x | -16.7 x | - | 10.3 x | 7.61 x | 6.92 x |
| FCF Yield | -10.5% | 2.53% | 6.95% | -6% | - | 9.69% | 13.1% | 14.4% |
| Price to Book | 1.34 x | 1.56 x | 1.53 x | 0.81 x | - | 1.89 x | 1.54 x | 1.26 x |
| Nbr of stocks (in thousands) | 684,002 | 684,002 | 687,621 | 687,651 | 688,116 | 688,139 | - | - |
| Reference price 3 | 94,100 | 118,500 | 131,000 | 75,000 | 141,500 | 177,800 | 177,800 | 177,800 |
| Announcement Date | 1/30/20 | 1/29/21 | 1/27/22 | 1/31/23 | 1/24/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 26,991 | 31,900 | 42,998 | 44,648 | 32,766 | 65,407 | 79,257 | 84,520 |
| EBITDA 1 | 11,446 | 14,488 | 22,745 | 20,962 | 5,889 | 34,159 | 41,570 | 40,333 |
| EBIT 1 | 2,713 | 5,010 | 12,410 | 7,007 | -7,730 | 20,815 | 26,856 | 25,094 |
| Operating Margin | 10.05% | 15.71% | 28.86% | 15.69% | -23.59% | 31.82% | 33.88% | 29.69% |
| Earnings before Tax (EBT) 1 | 2,443 | 6,237 | 13,416 | 4,200 | -11,658 | 18,400 | 25,388 | 22,428 |
| Net income 1 | 2,013 | 4,755 | 9,602 | 2,427 | -9,112 | 14,507 | 19,377 | 18,330 |
| Net margin | 7.46% | 14.91% | 22.33% | 5.44% | -27.81% | 22.18% | 24.45% | 21.69% |
| EPS 2 | 2,943 | 6,950 | 13,984 | 3,242 | -13,244 | 20,464 | 27,344 | 25,773 |
| Free Cash Flow 3 | -7,410,303 | 2,245,909 | 6,986,917 | -4,229,744 | - | 13,257,324 | 16,600,653 | 16,808,944 |
| FCF margin | -27,454.99% | 7,040.47% | 16,249.48% | -9,473.54% | - | 20,268.93% | 20,945.33% | 19,887.51% |
| FCF Conversion (EBITDA) | - | 15,501.53% | 30,718.82% | - | - | 38,810.99% | 39,934.2% | 41,675.79% |
| FCF Conversion (Net income) | - | 47,231.56% | 72,762.84% | - | - | 91,384.04% | 85,673.77% | 91,703.9% |
| Dividend per Share 2 | 1,000 | 1,170 | 1,540 | 1,200 | 1,200 | 1,481 | 1,732 | 1,971 |
| Announcement Date | 1/30/20 | 1/29/21 | 1/27/22 | 1/31/23 | 1/24/24 | - | - | - |
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 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 11,805 | 12,377 | 12,156 | 13,811 | 10,983 | 7,699 | 5,088 | 7,306 | 12,394 | 9,066 | 11,306 | 12,430 | 15,421 | 17,781 | 19,569 | 18,923 |
| EBITDA 1 | 6,882 | 6,691 | 6,264 | 7,682 | 5,220 | 1,793 | 154 | 612 | - | 1,541 | 3,582 | 5,061 | 8,186 | 9,884 | 11,033 | 12,125 |
| EBIT 1 | 4,172 | 4,220 | 2,860 | 4,193 | 1,656 | -1,701 | -3,402 | -2,882 | - | -1,792 | 346 | 2,886 | 4,620 | 6,116 | 7,190 | 6,961 |
| Operating Margin | 35.34% | 34.09% | 23.52% | 30.36% | 15.07% | -22.09% | -66.87% | -39.45% | - | -19.77% | 3.06% | 23.22% | 29.96% | 34.4% | 36.74% | 36.79% |
| Earnings before Tax (EBT) 1 | 4,599 | 4,666 | 2,774 | 3,967 | 1,683 | -4,224 | -3,525 | -3,788 | - | -2,470 | -1,875 | 2,373 | 4,364 | 6,330 | 6,748 | 7,610 |
| Net income 1 | 3,311 | 3,317 | 1,979 | 2,872 | 1,107 | -3,530 | -2,580 | -2,991 | - | -2,184 | -1,357 | 1,919 | 3,374 | 4,891 | 5,407 | 5,994 |
| Net margin | 28.05% | 26.8% | 16.28% | 20.79% | 10.08% | -45.85% | -50.71% | -40.94% | - | -24.09% | -12% | 15.44% | 21.88% | 27.51% | 27.63% | 31.67% |
| EPS 2 | 4,813 | 4,825 | 2,877 | 4,175 | 1,609 | -5,419 | -3,751 | -4,347 | -8,098 | -3,174 | -1,972 | 1,719 | 5,293 | 7,475 | 8,507 | 8,415 |
| Dividend per Share 2 | - | 1,540 | 300.0 | 300.0 | 300.0 | 300.0 | 300.0 | - | - | - | 300.0 | 300.0 | 300.0 | 300.0 | 979.8 | 300.0 |
| Announcement Date | 10/25/21 | 1/27/22 | 4/26/22 | 7/26/22 | 10/25/22 | 1/31/23 | 4/25/23 | 7/25/23 | 7/25/23 | 10/25/23 | 1/24/24 | 4/24/24 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 6,529 | 7,600 | 10,477 | 18,917 | - | 14,403 | 3,904 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | 6,012 |
| Leverage (Debt/EBITDA) | 0.5704 x | 0.5245 x | 0.4606 x | 0.9025 x | - | 0.4217 x | 0.0939 x | - |
| Free Cash Flow 2 | -7,410,303 | 2,245,909 | 6,986,917 | -4,229,744 | - | 13,257,324 | 16,600,653 | 16,808,944 |
| ROE (net income / shareholders' equity) | 4.25% | 9.53% | 16.8% | 3.88% | -15.6% | 24.4% | 25.2% | 19.6% |
| ROA (Net income/ Total Assets) | 3.14% | 6.98% | 11.5% | 2.23% | -8.92% | 14.2% | 15% | 12.9% |
| Assets 1 | 64,137 | 68,157 | 83,780 | 108,965 | 102,101 | 101,979 | 128,818 | 141,705 |
| Book Value Per Share 3 | 70,092 | 75,860 | 85,380 | 92,356 | - | 93,969 | 115,742 | 140,587 |
| Cash Flow per Share 3 | 9,517 | 17,999 | 28,360 | 21,492 | - | 41,844 | 39,900 | 41,128 |
| Capex 1 | 13,920 | 10,069 | 12,487 | 19,010 | - | 14,388 | 16,474 | 17,192 |
| Capex / Sales | 51.57% | 31.56% | 29.04% | 42.58% | - | 22% | 20.79% | 20.34% |
| Announcement Date | 1/30/20 | 1/29/21 | 1/27/22 | 1/31/23 | 1/24/24 | - | - | - |
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
37
Last Close Price
177,800
KRW
Average target price
224,444
KRW
Spread / Average Target
+26.23%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +25.65% | 88.89B | |
| +77.16% | 2,159B | |
| +31.87% | 622B | |
| +20.41% | 623B | |
| +6.78% | 254B | |
| +14.54% | 185B | |
| +4.12% | 162B | |
| -36.56% | 136B | |
| +34.57% | 127B | |
| +35.67% | 105B |
- Stock Market
- Equities
- A000660 Stock
- Financials SK hynix Inc.
