|
Real-time Estimate
Cboe BZX
04:16:36 03/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 19.74 USD | +0.36% |
|
+0.36% | +4.01% |
| 28/08 | South Korea's Science Ministry Picks SK Telecom, KT, Kakao as Leads for Public AI Service Project | MT |
| 24/08 | KT to Upgrade AI-Based Internal Technology Systems Across Platforms | 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 | 12,970,989 | - | - |
| Change | - | 20.67% | -0.76% | 25.51% | 17.65% | 2.28% | - | - |
| Enterprise Value (EV) 1 | 12,590 | 16,212 | 15,927 | 17,571 | 19,960 | 20,368 | 19,699 | 19,090 |
| Change | - | 28.77% | -1.76% | 10.32% | 13.6% | 2.05% | -3.28% | -3.09% |
| P/E | 5.32x | 6.49x | 8.52x | 23x | 7.39x | 9.05x | 8.27x | 7.7x |
| PBR | 0.48x | 0.52x | 0.53x | 0.68x | 0.72x | 0.71x | 0.68x | 0.64x |
| PEG | - | -0.69x | -0.4x | -0.4x | 0x | -0.6x | 0.88x | 1.05x |
| Capitalization / Revenue | 0.29x | 0.34x | 0.33x | 0.41x | 0.45x | 0.47x | 0.46x | 0.45x |
| EV / Revenue | 0.51x | 0.63x | 0.6x | 0.66x | 0.71x | 0.74x | 0.7x | 0.66x |
| EV / EBITDA | 2.38x | 3.03x | 2.92x | 3.75x | 3.14x | 3.44x | 3.27x | 3.11x |
| EV / EBIT | 7.53x | 9.59x | 9.65x | 21.7x | 8.08x | 9.4x | 8.63x | 7.86x |
| EV / FCF | 6.09x | 103x | 8.8x | 9.04x | 9.97x | 8.49x | 7.2x | 7.37x |
| FCF Yield | 16.4% | 0.97% | 11.4% | 11.1% | 10% | 11.8% | 13.9% | 13.6% |
| Dividend per Share 3 | 1,910 | 1,960 | 1,960 | 2,000 | 2,400 | 2,476 | 2,610 | 2,712 |
| Rate of return | 6.24% | 5.8% | 5.7% | 4.56% | 4.56% | 4.6% | 4.85% | 5.04% |
| EPS 3 | 5,747 | 5,205 | 4,038 | 1,906 | 7,114 | 5,947 | 6,508 | 6,988 |
| Distribution rate | 33.2% | 37.7% | 48.5% | 105% | 33.7% | 41.6% | 40.1% | 38.8% |
| Net sales 1 | 24,898 | 25,650 | 26,387 | 26,431 | 28,244 | 27,547 | 28,216 | 28,827 |
| EBITDA 1 | 5,280 | 5,346 | 5,460 | 4,687 | 6,349 | 5,926 | 6,032 | 6,136 |
| EBIT 1 | 1,672 | 1,690 | 1,650 | 809.5 | 2,469 | 2,168 | 2,283 | 2,427 |
| Net income 1 | 1,357 | 1,262 | 1,010 | 470.3 | 1,731 | 1,478 | 1,577 | 1,691 |
| Net Debt 1 | 5,418 | 7,558 | 7,339 | 6,791 | 7,279 | 7,398 | 6,728 | 6,119 |
| Reference price 3 | 30,600.00 | 33,800.00 | 34,400.00 | 43,850.00 | 52,600.00 | 53,800.00 | 53,800.00 | 53,800.00 |
| Nbr of stocks (in thousands) | 234,376 | 256,043 | 249,664 | 245,826 | 241,095 | 241,096 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.07x | 2.59x | 6.86x | 5.61% | 209B | |
| 13.8x | 2.18x | 5.02x | 3.97% | 158B | |
| 13.89x | 1.86x | 8x | 3.04% | 89.32B | |
| 11.63x | 1.78x | 4.5x | 2.81% | 69.33B | |
| 15.58x | 2.72x | 8.51x | 4.98% | 58.97B | |
| 24.03x | 5.42x | 19.8x | 4.54% | 57.21B | |
| 15.66x | 2.76x | 6.18x | 4.43% | 50.67B | |
| 11.58x | 1.75x | 5.3x | 5.07% | 47.79B | |
| 23.39x | 3.2x | 7.03x | 4.29% | 40.06B | |
| Average | 15.63x | 2.70x | 7.91x | 4.31% | 86.69B | |
| Weighted average by Cap. | 14.25x | 2.56x | 7.35x | 4.43% |
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
