|
Market Closed -
NYSE
07:00:02 29/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 16.78 USD | -0.36% |
|
-10.60% | -11.54% |
| 26/10 | Rwanda Seeks $386 Million from KT in Counterclaim at International Arbitration Court | MT |
| 26/10 | KT Corporation Says No Decision Made on Potential Merger With Subsidiary KT Cloud | MT |
Company Valuation: KT Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,171,900 | 8,654,243 | 8,588,458 | 10,779,460 | 12,681,600 | 10,735,509 | - | - |
| Change | - | 20.67% | -0.76% | 25.51% | 17.65% | -15.35% | - | - |
| Enterprise Value (EV) 1 | 12,590 | 16,212 | 15,927 | 17,571 | 19,960 | 18,212 | 17,614 | 17,116 |
| Change | - | 28.77% | -1.76% | 10.32% | 13.6% | -8.76% | -3.29% | -2.83% |
| P/E | 5.32x | 6.49x | 8.52x | 23x | 7.39x | 7.7x | 7.08x | 6.63x |
| PBR | 0.48x | 0.52x | 0.53x | 0.68x | 0.72x | 0.6x | 0.57x | 0.55x |
| PEG | - | -0.69x | -0.4x | -0.4x | 0x | -0.4x | 0.8x | 0.99x |
| Capitalization / Revenue | 0.29x | 0.34x | 0.33x | 0.41x | 0.45x | 0.39x | 0.38x | 0.37x |
| EV / Revenue | 0.51x | 0.63x | 0.6x | 0.66x | 0.71x | 0.66x | 0.63x | 0.6x |
| EV / EBITDA | 2.38x | 3.03x | 2.92x | 3.75x | 3.14x | 3.06x | 2.93x | 2.81x |
| EV / EBIT | 7.53x | 9.59x | 9.65x | 21.7x | 8.08x | 8.56x | 7.78x | 7.14x |
| EV / FCF | 6.09x | 103x | 8.8x | 9.04x | 9.97x | 6.88x | 6.27x | 6.19x |
| FCF Yield | 16.4% | 0.97% | 11.4% | 11.1% | 10% | 14.5% | 15.9% | 16.2% |
| Dividend per Share 3 | 1,910 | 1,960 | 1,960 | 2,000 | 2,400 | 2,487 | 2,633 | 2,756 |
| Rate of return | 6.24% | 5.8% | 5.7% | 4.56% | 4.56% | 5.49% | 5.81% | 6.08% |
| EPS 3 | 5,747 | 5,205 | 4,038 | 1,906 | 7,114 | 5,887 | 6,406 | 6,836 |
| Distribution rate | 33.2% | 37.7% | 48.5% | 105% | 33.7% | 42.3% | 41.1% | 40.3% |
| Net sales 1 | 24,898 | 25,650 | 26,387 | 26,431 | 28,244 | 27,526 | 28,064 | 28,661 |
| EBITDA 1 | 5,280 | 5,346 | 5,460 | 4,687 | 6,349 | 5,946 | 6,009 | 6,099 |
| EBIT 1 | 1,672 | 1,690 | 1,650 | 809.5 | 2,469 | 2,129 | 2,265 | 2,396 |
| Net income 1 | 1,357 | 1,262 | 1,010 | 470.3 | 1,731 | 1,447 | 1,551 | 1,652 |
| Net Debt 1 | 5,418 | 7,558 | 7,339 | 6,791 | 7,279 | 7,477 | 6,878 | 6,381 |
| Reference price 3 | 30,600.00 | 33,800.00 | 34,400.00 | 43,850.00 | 52,600.00 | 45,350.00 | 45,350.00 | 45,350.00 |
| Nbr of stocks (in thousands) | 234,376 | 256,043 | 249,664 | 245,826 | 241,095 | 236,726 | - | - |
| Announcement Date | 9/2/22 | 9/2/23 | 7/2/24 | 13/2/25 | 10/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.73x | 2.45x | 6.43x | 6.42% | 182B | |
| 12.18x | 2.05x | 5.28x | 4.48% | 134B | |
| 13.58x | 1.87x | 8.13x | 3.07% | 89.74B | |
| 13.34x | 2.01x | 5.06x | 2.47% | 71.97B | |
| 14.33x | 2.59x | 8.07x | 5.35% | 54.94B | |
| 22.05x | 5.09x | 18.57x | 4.94% | 52.11B | |
| 14.47x | 2.7x | 5.97x | 4.41% | 50.81B | |
| 25.79x | 3.45x | 7.57x | 3.92% | 42.98B | |
| 8.89x | 1.67x | 5x | 5.53% | 42.23B | |
| Average | 14.93x | 2.65x | 7.79x | 4.51% | 80.14B | |
| Weighted average by Cap. | 13.51x | 2.49x | 7.24x | 4.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A030200 Stock
- KT Stock
- Valuation KT Corporation
Select your edition
All financial news and data tailored to specific country editions
