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 | ||
| 42,900 KRW | -0.58% |
|
-10.34% | -45.63% |
| May. 17 | SK Innovation Plans to Divest Battery Separator Manufacturing Unit | MT |
| May. 16 | South Korean shares hit 7-week high as US data raises rate-cut bets | RE |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 11,977,995 | 3,778,772 | 5,625,380 | 3,058,667 | - | - |
| Enterprise Value (EV) 2 | 11,471 | 4,123 | 6,117 | 4,244 | 4,564 | 4,433 |
| P/E ratio | 121 x | -127 x | 68.5 x | -153 x | 25 x | 17.6 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 19.8 x | 6.45 x | 8.66 x | 5.24 x | 2.94 x | 2.34 x |
| EV / Revenue | 19 x | 7.04 x | 9.42 x | 7.27 x | 4.39 x | 3.39 x |
| EV / EBITDA | 55.5 x | 19.8 x | 32.7 x | 29.1 x | 11.9 x | 9.39 x |
| EV / FCF | -23.4 x | -5.62 x | -16.4 x | -19 x | -25.3 x | -79.5 x |
| FCF Yield | -4.27% | -17.8% | -6.11% | -5.26% | -3.95% | -1.26% |
| Price to Book | 5.19 x | 1.74 x | 2.33 x | 1.31 x | 1.25 x | 1.19 x |
| Nbr of stocks (in thousands) | 71,298 | 71,298 | 71,298 | 71,298 | - | - |
| Reference price 3 | 168,000 | 53,000 | 78,900 | 42,900 | 42,900 | 42,900 |
| 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 | 584 | 1,040 | 1,308 |
| EBITDA 1 | - | 206.9 | 208.2 | 186.9 | 145.8 | 384.6 | 472.3 |
| EBIT 1 | - | 89.36 | -52.3 | 32.03 | -23.04 | 140.8 | 197.4 |
| Operating Margin | - | 14.8% | -8.93% | 4.93% | -3.94% | 13.53% | 15.09% |
| Earnings before Tax (EBT) 1 | - | 111.8 | -34.59 | 98.68 | -72.47 | 153.7 | 205.9 |
| Net income 1 | - | 95.53 | -29.68 | 80.36 | -24.31 | 128.9 | 183.5 |
| Net margin | - | 15.82% | -5.07% | 12.37% | -4.16% | 12.39% | 14.02% |
| EPS 2 | 1,521 | 1,394 | -416.0 | 1,152 | -280.5 | 1,716 | 2,441 |
| Free Cash Flow 3 | - | -489,477 | -733,854 | -373,666 | -223,280 | -180,350 | -55,762 |
| FCF margin | - | -81,070.41% | -125,274.11% | -57,525.36% | -38,230.44% | -17,333.56% | -4,262.35% |
| 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 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 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 157.3 | 134.2 | 138.9 | 135.3 | 177.4 | 143 | 151.8 | 182.2 | 172.5 | 46.15 | 74.72 | 162.1 | 227.7 | 230.6 | 249 |
| EBITDA 1 | 5.835 | 30.16 | 2.323 | 17.95 | 133.9 | 34.42 | 13.84 | 46.29 | 66.34 | - | 7.24 | 50.1 | 68.94 | 77.12 | 77.67 |
| EBIT 1 | -29.04 | -7.625 | -12.37 | -22 | -10.3 | -3.664 | 0.924 | 7.889 | 26.88 | -67.4 | -41.12 | -0.4026 | 25.22 | 20.11 | 21.62 |
| Operating Margin | -18.47% | -5.68% | -8.9% | -16.27% | -5.81% | -2.56% | 0.61% | 4.33% | 15.58% | -146.04% | -55.04% | -0.25% | 11.08% | 8.72% | 8.68% |
| Earnings before Tax (EBT) 1 | -34.98 | 14.14 | -17.83 | -20.72 | -10.18 | 6.607 | 20.4 | -27.5 | 99.17 | -72.53 | -29.38 | 11.68 | 40.28 | 36.3 | 36.2 |
| Net income 1 | -8.708 | 7.557 | -21.81 | -24.95 | 9.53 | 5.893 | 33.39 | -30.7 | 71.77 | -60.31 | -25.2 | 15.18 | 37.68 | 31.2 | 31.1 |
| Net margin | -5.54% | 5.63% | -15.7% | -18.45% | 5.37% | 4.12% | 22% | -16.84% | 41.61% | -130.68% | -33.73% | 9.36% | 16.55% | 13.53% | 12.49% |
| EPS 2 | -152.0 | 106.0 | -306.0 | -350.0 | 134.0 | 83.00 | 468.0 | -431.0 | 1,032 | - | -98.55 | 130.7 | 354.7 | 109.6 | 182.6 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 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 | 4/29/24 | - | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 344 | 492 | 1,185 | 1,505 | 1,375 |
| Net Cash position 1 | - | 507 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.655 x | 2.631 x | 8.126 x | 3.914 x | 2.91 x |
| Free Cash Flow 2 | - | -489,477 | -733,854 | -373,666 | -223,280 | -180,350 | -55,763 |
| ROE (net income / shareholders' equity) | - | 5.57% | -1.35% | 3.51% | -0.46% | 4.85% | 6.86% |
| ROA (Net income/ Total Assets) | - | 3.68% | -0.89% | 2.17% | -0.53% | 3.06% | 4.11% |
| Assets 1 | - | 2,593 | 3,341 | 3,708 | 4,579 | 4,215 | 4,468 |
| Book Value Per Share 3 | - | 32,394 | 30,501 | 33,825 | 32,786 | 34,208 | 36,102 |
| Cash Flow per Share 3 | - | 1,599 | 288.0 | 1,757 | 1,523 | 5,474 | 6,069 |
| Capex 1 | - | 601 | 754 | 499 | 392 | 527 | 482 |
| Capex / Sales | - | 99.54% | 128.78% | 76.81% | 67.19% | 50.67% | 36.8% |
| 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
OUTPERFORM
Number of Analysts
26
Last Close Price
42,900
KRW
Average target price
82,644
KRW
Spread / Average Target
+92.64%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -45.63% | 2.24B | |
| +2.57% | 152B | |
| +23.45% | 138B | |
| +31.29% | 130B | |
| +9.80% | 62.37B | |
| +1.20% | 38.47B | |
| +91.73% | 35.98B | |
| -17.87% | 29.41B | |
| +31.17% | 28.33B | |
| +3.61% | 28.05B |
- Stock Market
- Equities
- A361610 Stock
- Financials SK IE Technology Co., Ltd.
