XKRX096770
Market cap11bUSD
Dec 20, Last price
116,300.00KRW
1D
1.04%
1Q
4.77%
Jan 2017
-20.61%
IPO
-29.30%
Name
SK Innovation Co Ltd
Chart & Performance
Profile
SK Innovation Co., Ltd., together with its subsidiaries, operates as an energy and chemical company worldwide. It operates through Petroleum, Petrochemicals, Lubricants, Battery, LiBS, and Others segments. The company explores for and produces crude oil; produces fuels, such as gasoline, diesel, and kerosene; and base oil, lubricants, basic chemicals, asphalt and naphtha, chemical solvents, and synthetic rubber products, as well as imports crude oil and naphtha. It also manufactures lithium batteries, which include electrodes and separators, battery cells, packs, and modules for use in electric vehicles, UPS, and renewable energy/smart grids. In addition, the company offers business consulting, insurance, manufacturing, transportation, trading, and equity investment services, as well as certification and evaluation services for lithium batteries. The company was formerly known as SK Energy Co., Ltd. and changed its name to SK Innovation Co., Ltd. in January 2011. SK Innovation Co., Ltd. was founded in 1962 and is headquartered in Seoul, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 77,288,485,864 -0.98% | 78,056,939,448 66.64% | 46,842,929,105 37.11% | |||||||
Cost of revenue | 74,335,825,011 | 72,717,948,659 | 43,919,170,401 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,952,660,853 | 5,338,990,789 | 2,923,758,704 | |||||||
NOPBT Margin | 3.82% | 6.84% | 6.24% | |||||||
Operating Taxes | 377,290,726 | 965,011,150 | 373,704,789 | |||||||
Tax Rate | 12.78% | 18.07% | 12.78% | |||||||
NOPAT | 2,575,370,127 | 4,373,979,639 | 2,550,053,915 | |||||||
Net income | 256,250,365 -83.67% | 1,569,022,663 243.14% | 457,259,599 -120.40% | |||||||
Dividends | (313,932,205) | (217,200,803) | (25,196,660) | |||||||
Dividend yield | 2.45% | 2.73% | 0.21% | |||||||
Proceeds from repurchase of equity | 1,137,083,424 | |||||||||
BB yield | -8.88% | |||||||||
Debt | ||||||||||
Debt current | 11,620,424,081 | 12,398,182,235 | 2,694,820,080 | |||||||
Long-term debt | 20,490,932,333 | 16,484,338,102 | 16,400,845,067 | |||||||
Deferred revenue | 23,064,299 | 23,830,030 | ||||||||
Other long-term liabilities | 1,466,664,507 | 705,088,165 | 311,718,310 | |||||||
Net debt | 11,626,837,439 | 13,921,432,851 | 10,775,666,670 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,367,895,813 | 406,557,024 | (482,982,766) | |||||||
CAPEX | (11,239,351,586) | (7,067,565,682) | (3,266,185,479) | |||||||
Cash from investing activities | (11,244,232,781) | (5,123,322,784) | (4,123,229,294) | |||||||
Cash from financing activities | 9,490,447,075 | 10,507,172,706 | 5,029,706,015 | |||||||
FCF | (4,418,918,686) | (4,201,146,206) | (1,648,273,514) | |||||||
Balance | ||||||||||
Cash | 13,395,809,297 | 10,940,369,272 | 7,411,306,598 | |||||||
Long term investments | 7,088,709,678 | 4,020,718,214 | 908,691,879 | |||||||
Excess cash | 16,620,094,682 | 11,058,240,514 | 5,977,852,022 | |||||||
Stockholders' equity | 20,526,889,745 | 16,155,107,046 | 13,350,172,292 | |||||||
Invested Capital | 45,401,611,183 | 39,651,996,433 | 31,184,808,633 | |||||||
ROIC | 6.06% | 12.35% | 9.07% | |||||||
ROCE | 4.68% | 10.34% | 7.80% | |||||||
EV | ||||||||||
Common stock shares outstanding | 91,244 | 84,758 | 83,674 | |||||||
Price | 140,300.00 49.41% | 93,900.00 -33.40% | 141,000.00 -25.79% | |||||||
Market cap | 12,801,527,588 60.85% | 7,958,822,680 -32.54% | 11,797,969,140 -26.47% | |||||||
EV | 32,270,586,571 | 25,477,182,834 | 24,889,719,148 | |||||||
EBITDA | 4,982,624,853 | 7,132,148,789 | 4,437,504,704 | |||||||
EV/EBITDA | 6.48 | 3.57 | 5.61 | |||||||
Interest | 1,365,400,000 | 645,969,000 | 393,764,000 | |||||||
Interest/NOPBT | 46.24% | 12.10% | 13.47% |