Financials SK hynix Inc.

Equities

A000660

KR7000660001

Semiconductors

End-of-day quote Korea S.E. Other stock markets 06:00:00 2024-05-23 pm EDT			5-day change	1st Jan Change
198,600 ^KRW	-0.70%		+4.58%	+40.35%

May. 24	SK Hynix Shares Rally on Nvidia Earnings Surprise	MT
May. 24	South Korean Shares Close Lower for Fourth Straight Session	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	64,364,569	81,054,213	90,078,308	51,573,828	97,368,441	136,664,336	-	-
Enterprise Value (EV) ²	70,894	88,654	100,555	70,491	117,916	151,668	141,073	128,147
P/E ratio	32 x	17.1 x	9.37 x	23.1 x	-10.7 x	9.67 x	6.75 x	7.36 x
Yield	1.06%	0.99%	1.18%	1.6%	0.85%	0.74%	0.88%	0.99%
Capitalization / Revenue	2.38 x	2.54 x	2.09 x	1.16 x	2.97 x	2.09 x	1.67 x	1.57 x
EV / Revenue	2.63 x	2.78 x	2.34 x	1.58 x	3.6 x	2.32 x	1.73 x	1.47 x
EV / EBITDA	6.19 x	6.12 x	4.42 x	3.36 x	20 x	4.46 x	3.28 x	3.05 x
EV / FCF	-9.57 x	39.5 x	14.4 x	-16.7 x	-29.5 x	11.3 x	8.36 x	7.43 x
FCF Yield	-10.5%	2.53%	6.95%	-6%	-3.39%	8.85%	12%	13.5%
Price to Book	1.34 x	1.56 x	1.53 x	0.81 x	1.82 x	2.11 x	1.66 x	1.38 x
Nbr of stocks (in thousands)	684,002	684,002	687,621	687,651	688,116	688,139	-	-
Reference price ³	94,100	118,500	131,000	75,000	141,500	198,600	198,600	198,600
Announcement Date	1/30/20	1/29/21	1/27/22	1/31/23	1/24/24	-	-	-

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	26,991	31,900	42,998	44,648	32,766	65,398	81,743	86,887
EBITDA ¹	11,446	14,488	22,745	20,962	5,889	33,972	43,034	41,959
EBIT ¹	2,713	5,010	12,410	7,007	-7,730	20,909	28,793	26,621
Operating Margin	10.05%	15.71%	28.86%	15.69%	-23.59%	31.97%	35.22%	30.64%
Earnings before Tax (EBT) ¹	2,443	6,237	13,416	4,200	-11,658	18,154	26,686	24,603
Net income ¹	2,013	4,755	9,602	2,427	-9,112	14,127	20,414	19,214
Net margin	7.46%	14.91%	22.33%	5.44%	-27.81%	21.6%	24.97%	22.11%
EPS ²	2,943	6,950	13,984	3,242	-13,244	20,545	29,404	27,001
Free Cash Flow ³	-7,410,303	2,245,909	6,986,917	-4,229,744	-4,000,000	13,425,511	16,871,806	17,248,873
FCF margin	-27,454.99%	7,040.47%	16,249.48%	-9,473.54%	-12,207.88%	20,528.82%	20,640.17%	19,852.01%
FCF Conversion (EBITDA)	-	15,501.53%	30,718.82%	-	-	39,519.23%	39,205.48%	41,108.92%
FCF Conversion (Net income)	-	47,231.56%	72,762.84%	-	-	95,031.71%	82,648.06%	89,770.14%
Dividend per Share ²	1,000	1,170	1,540	1,200	1,200	1,477	1,743	1,965
Announcement Date	1/30/20	1/29/21	1/27/22	1/31/23	1/24/24	-	-	-

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 S1	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2024 S2	2025 Q1	2025 Q2
Net sales ¹	12,377	12,156	13,811	10,983	7,699	5,088	7,306	12,394	9,066	11,306	12,430	15,491	27,377	17,742	19,539	35,128	19,598	21,454
EBITDA ¹	6,691	6,264	7,682	5,220	1,793	154	612	-	1,541	3,582	6,073	7,964	-	9,527	10,696	-	12,653	14,193
EBIT ¹	4,220	2,860	4,193	1,656	-1,701	-3,402	-2,882	-	-1,792	346	2,886	4,554	-	5,935	6,945	-	7,401	8,149
Operating Margin	34.09%	23.52%	30.36%	15.07%	-22.09%	-66.87%	-39.45%	-	-19.77%	3.06%	23.22%	29.4%	-	33.45%	35.55%	-	37.77%	37.98%
Earnings before Tax (EBT) ¹	4,666	2,774	3,967	1,683	-4,224	-3,525	-3,788	-	-2,470	-1,875	2,373	4,174	-	6,231	6,664	-	7,938	8,694
Net income ¹	3,317	1,979	2,872	1,107	-3,530	-2,580	-2,991	-	-2,184	-1,357	1,919	3,124	-	4,456	4,823	-	6,539	7,113
Net margin	26.8%	16.28%	20.79%	10.08%	-45.85%	-50.71%	-40.94%	-	-24.09%	-12%	15.44%	20.17%	-	25.12%	24.68%	-	33.37%	33.15%
EPS ²	4,825	2,877	4,175	1,609	-5,419	-3,751	-4,347	-8,098	-3,174	-1,972	2,788	5,214	6,664	7,358	8,494	10,883	8,741	9,537
Dividend per Share ²	1,540	300.0	300.0	300.0	300.0	300.0	-	-	-	300.0	-	300.0	-	300.0	910.9	-	300.0	300.0
Announcement Date	1/27/22	4/26/22	7/26/22	10/25/22	1/31/23	4/25/23	7/25/23	7/25/23	10/25/23	1/24/24	4/24/24	-	-	-	-	-	-	-

¹KRW in Billions²KRW

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	6,529	7,600	10,477	18,917	20,548	15,004	4,408	-
Net Cash position ¹	-	-	-	-	-	-	-	8,518
Leverage (Debt/EBITDA)	0.5704 x	0.5245 x	0.4606 x	0.9025 x	3.489 x	0.4417 x	0.1024 x	-
Free Cash Flow ²	-7,410,303	2,245,909	6,986,917	-4,229,744	-4,000,000	13,425,511	16,871,806	17,248,873
ROE (net income / shareholders' equity)	4.25%	9.53%	16.8%	3.88%	-15.6%	24.2%	26.7%	20.1%
ROA (Net income/ Total Assets)	3.14%	6.98%	11.5%	2.23%	-8.92%	13.3%	16%	13.3%
Assets ¹	64,137	68,157	83,780	108,965	102,101	106,270	127,559	143,990
Book Value Per Share ³	70,092	75,860	85,380	92,356	77,767	94,309	119,856	144,167
Cash Flow per Share ³	9,517	17,999	28,360	21,492	6,218	38,983	45,833	48,379
Capex ¹	13,920	10,069	12,487	19,010	8,300	14,392	16,715	16,896
Capex / Sales	51.57%	31.56%	29.04%	42.58%	25.33%	22.01%	20.45%	19.45%
Announcement Date	1/30/20	1/29/21	1/27/22	1/31/23	1/24/24	-	-	-

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

Ratings for SK hynix Inc.

Trading Rating

Investor Rating

ESG Refinitiv

B+

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

198,600 KRW

Average target price

232,111 KRW

Spread / Average Target

+16.87%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

	1st Jan change	Capi.
SK HYNIX INC.	+40.35%	100B
NVIDIA CORPORATION	+114.99%	2,619B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED	+46.21%	698B
BROADCOM INC.	+26.12%	652B
AMD (ADVANCED MICRO DEVICES)	+12.86%	269B
QUALCOMM, INC.	+45.45%	235B
TEXAS INSTRUMENTS INCORPORATED	+16.85%	181B
MICRON TECHNOLOGY, INC.	+51.73%	143B
INTEL CORPORATION	-38.87%	131B
ARM HOLDINGS PLC	+52.56%	119B

Other Semiconductors