SKC CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 110,700 KRW | +1.37% |
|
-5.38% | +22.19% |
| 10:46am | Skycity Entertainment Group Agrees to AU$67 Million Penalty | MT |
| May. 06 | SKC Narrows Attributable Net Loss in Q1 | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,806,448 | 3,360,904 | 6,238,603 | 3,007,585 | 3,078,951 | 3,764,371 | - | - |
| Enterprise Value (EV) 2 | 3,412 | 5,485 | 8,400 | 4,791 | 3,079 | 7,145 | 7,602 | 7,742 |
| P/E ratio | 30.2 x | 89.7 x | 38.1 x | -46.1 x | -9.44 x | -36.8 x | 39.3 x | 25.2 x |
| Yield | 1.96% | 1.06% | 0.63% | 1.24% | - | 1% | 1.03% | 1.54% |
| Capitalization / Revenue | 0.71 x | 1.24 x | 1.84 x | 0.96 x | 1.96 x | 1.8 x | 1.15 x | 1.03 x |
| EV / Revenue | 1.34 x | 2.03 x | 2.47 x | 1.53 x | 1.96 x | 3.42 x | 2.32 x | 2.12 x |
| EV / EBITDA | 11.4 x | 14.2 x | 12.5 x | 10.1 x | - | 45.9 x | 12.7 x | 12.6 x |
| EV / FCF | -15.9 x | 368 x | -163 x | -5.35 x | - | -7.27 x | -10 x | -12 x |
| FCF Yield | -6.27% | 0.27% | -0.61% | -18.7% | - | -13.8% | -10% | -8.32% |
| Price to Book | 1.16 x | 1.84 x | 3.12 x | 1.83 x | - | 2.41 x | 2.44 x | 2.41 x |
| Nbr of stocks (in thousands) | 35,421 | 35,754 | 35,751 | 33,984 | 33,984 | 34,005 | - | - |
| Reference price 3 | 51,000 | 94,000 | 174,500 | 88,500 | 90,600 | 110,700 | 110,700 | 110,700 |
| Announcement Date | 2/3/20 | 2/3/21 | 2/8/22 | 2/6/23 | 2/6/24 | - | - | - |
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 | 2,540 | 2,702 | 3,396 | 3,139 | 1,571 | 2,089 | 3,271 | 3,653 |
| EBITDA 1 | 298.1 | 386 | 674 | 472.1 | - | 155.7 | 598.3 | 616.2 |
| EBIT 1 | 155.1 | 190.8 | 464.5 | 220.3 | -216.3 | -107.8 | 254.9 | 288.8 |
| Operating Margin | 6.11% | 7.06% | 13.68% | 7.02% | -13.77% | -5.16% | 7.79% | 7.91% |
| Earnings before Tax (EBT) 1 | 73.34 | 207.1 | 425.3 | 159.3 | -402 | -153.6 | 176.9 | 289.9 |
| Net income 1 | 59.71 | 37.13 | 222.3 | -66.74 | -275.5 | -71.43 | 110.6 | 196.2 |
| Net margin | 2.35% | 1.37% | 6.55% | -2.13% | -17.54% | -3.42% | 3.38% | 5.37% |
| EPS 2 | 1,686 | 1,048 | 4,583 | -1,918 | -9,600 | -3,012 | 2,820 | 4,384 |
| Free Cash Flow 3 | -214,089 | 14,903 | -51,608 | -895,774 | - | -982,967 | -760,414 | -644,233 |
| FCF margin | -8,429.48% | 551.53% | -1,519.64% | -28,537.73% | - | -47,054.11% | -23,247.65% | -17,636.29% |
| FCF Conversion (EBITDA) | - | 3,860.56% | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | 40,136.76% | - | - | - | - | - | - |
| Dividend per Share 2 | 1,000 | 1,000 | 1,100 | 1,100 | - | 1,109 | 1,142 | 1,700 |
| Announcement Date | 2/3/20 | 2/3/21 | 2/8/22 | 2/6/23 | 2/6/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S2 | 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 | - | 886.8 | 937.6 | 1,121 | 1,077 | 835 | 763.7 | 669.1 | 630.9 | 550.6 | 259.8 | 415.2 | 457.4 | 539.6 | 629.5 | - |
| EBITDA | - | - | - | 195.3 | 172.4 | 108.7 | 29.71 | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 113.4 | 145.8 | 99.4 | 133 | 109.4 | 36.1 | -24.3 | -21.7 | -36.9 | -44.7 | -85.1 | -76.2 | -36.81 | -18.44 | 6.497 | - |
| Operating Margin | - | 16.44% | 10.6% | 11.87% | 10.16% | 4.32% | -3.18% | -3.24% | -5.85% | -8.12% | -32.76% | -18.35% | -8.05% | -3.42% | 1.03% | - |
| Earnings before Tax (EBT) 1 | - | 195.4 | 20.77 | 109.1 | 141.3 | -28.2 | -37.7 | -69.8 | -81.2 | -79.6 | -150 | -134.4 | -70.7 | -41 | -21 | - |
| Net income 1 | - | 144.8 | -5 | 64.4 | 90.7 | -14.1 | -251.5 | -80.6 | -13.3 | -56.4 | -125.3 | -26.3 | -43.25 | -31.2 | -18.9 | - |
| Net margin | - | 16.33% | -0.53% | 5.75% | 8.42% | -1.69% | -32.93% | -12.05% | -2.11% | -10.24% | -48.23% | -6.33% | -9.46% | -5.78% | -3% | - |
| EPS 2 | - | 2,340 | -58.00 | 1,817 | 2,649 | -393.0 | -5,849 | -2,371 | -390.0 | -1,658 | -5,183 | -3,592 | -1,048 | -566.0 | 124.5 | -544.0 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/3/21 | 11/1/21 | 2/8/22 | 5/10/22 | 8/8/22 | 11/10/22 | 2/6/23 | 5/4/23 | 8/9/23 | 10/31/23 | 2/6/24 | 5/3/24 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,605 | 2,124 | 2,161 | 1,784 | - | 3,380 | 3,838 | 3,978 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 5.386 x | 5.503 x | 3.206 x | 3.778 x | - | 21.71 x | 6.415 x | 6.455 x |
| Free Cash Flow 2 | -214,089 | 14,903 | -51,608 | -895,774 | - | -982,967 | -760,414 | -644,233 |
| ROE (net income / shareholders' equity) | 4.14% | 2.21% | 11.6% | -2.94% | - | -7.69% | 6.52% | 10.3% |
| ROA (Net income/ Total Assets) | 1.82% | 0.79% | 3.81% | -1.09% | - | -1.35% | 2.01% | 1.76% |
| Assets 1 | 3,280 | 4,690 | 5,831 | 6,137 | - | 5,305 | 5,500 | 11,127 |
| Book Value Per Share 3 | 44,022 | 51,034 | 55,942 | 48,402 | - | 45,869 | 45,406 | 45,958 |
| Cash Flow per Share 3 | 1,144 | 9,515 | 7,867 | -4,183 | - | 4,371 | 14,068 | 18,109 |
| Capex 1 | 280 | 322 | 334 | 746 | - | 835 | 794 | 559 |
| Capex / Sales | 11.03% | 11.92% | 9.84% | 23.75% | - | 39.99% | 24.27% | 15.3% |
| Announcement Date | 2/3/20 | 2/3/21 | 2/8/22 | 2/6/23 | 2/6/24 | - | - | - |
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
OUTPERFORM
Number of Analysts
17
Last Close Price
110,700
KRW
Average target price
100,471
KRW
Spread / Average Target
-9.24%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +22.19% | 2.79B | |
| +5.16% | 105B | |
| -3.11% | 64.71B | |
| +74.29% | 49.72B | |
| +15.53% | 38.6B | |
| +5.11% | 32.54B | |
| +10.79% | 19.94B | |
| +13.07% | 16.92B | |
| +18.38% | 15.2B | |
| +4.83% | 14.39B |
- Stock Market
- Equities
- A011790 Stock
- Financials SKC Co., Ltd.