SK OCEANPLANT CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13,520 KRW | -0.81% |
|
-6.11% | -31.61% |
| Jun. 27 | SK Oceanplant Plans 1.12 Trillion Won Investment in Offshore Wind Power Facility in Gyeongnam | MT |
| Jun. 06 | SK Oceanplant Lands $286 Million Offshore Wind Project in Taiwan | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 125,491 | 752,738 | 782,691 | 1,070,024 | 1,170,296 | 800,324 | - | - |
| Enterprise Value (EV) 2 | 125.5 | 1,024 | 980.3 | 1,187 | 1,344 | 909.3 | 956.9 | 967.3 |
| P/E ratio | -5.66 x | 84.8 x | -15.2 x | 38.4 x | 19 x | 18 x | 13.5 x | 7.89 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 1.76 x | 1.56 x | 1.55 x | 1.26 x | 0.9 x | 0.74 x | 0.58 x |
| EV / Revenue | - | 2.4 x | 1.95 x | 1.72 x | 1.45 x | 1.02 x | 0.88 x | 0.71 x |
| EV / EBITDA | - | 21.1 x | 21.5 x | 14.2 x | 14.3 x | 10.2 x | 7.52 x | 4.97 x |
| EV / FCF | - | -16.9 x | 9.59 x | -25 x | -5.4 x | -40.4 x | 24.5 x | -220 x |
| FCF Yield | - | -5.93% | 10.4% | -4% | -18.5% | -2.48% | 4.08% | -0.45% |
| Price to Book | - | 4.46 x | 5.57 x | 1.61 x | 1.64 x | 1.1 x | 1.04 x | 0.89 x |
| Nbr of stocks (in thousands) | 27,856 | 35,093 | 36,574 | 53,235 | 59,196 | 59,196 | - | - |
| Reference price 3 | 4,505 | 21,450 | 21,400 | 20,100 | 19,770 | 13,520 | 13,520 | 13,520 |
| Announcement Date | 3/19/20 | 2/19/21 | 3/16/22 | 2/14/23 | 1/22/24 | - | - | - |
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 | - | 427.2 | 503.1 | 691.8 | 925.8 | 887.6 | 1,086 | 1,371 |
| EBITDA 1 | - | 48.43 | 45.67 | 83.35 | 94.21 | 89.52 | 127.3 | 194.7 |
| EBIT 1 | - | 29.05 | 26.43 | 71.94 | 75.6 | 63.3 | 93.34 | 148.1 |
| Operating Margin | - | 6.8% | 5.25% | 10.4% | 8.17% | 7.13% | 8.59% | 10.8% |
| Earnings before Tax (EBT) 1 | - | 9.174 | -81.68 | 34.8 | 63.1 | 48.73 | 77.41 | 132.6 |
| Net income 1 | -21.84 | 12.25 | -86.81 | 28.01 | 57.48 | 44.01 | 59.86 | 102 |
| Net margin | - | 2.87% | -17.26% | 4.05% | 6.21% | 4.96% | 5.51% | 7.44% |
| EPS 2 | -796.0 | 253.0 | -1,404 | 524.0 | 1,038 | 752.9 | 1,004 | 1,714 |
| Free Cash Flow 3 | - | -60,685 | 102,232 | -47,539 | -249,028 | -22,520 | 39,000 | -4,400 |
| FCF margin | - | -14,204.04% | 20,321.94% | -6,871.49% | -26,897.68% | -2,537.18% | 3,590.07% | -321.03% |
| FCF Conversion (EBITDA) | - | - | 223,838.51% | - | - | - | 30,628.27% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | 65,155.13% | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/19/20 | 2/19/21 | 3/16/22 | 2/14/23 | 1/22/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 171 | 169.6 | 184.8 | 166.5 | 219.7 | 257.9 | 237 | 211.2 | 127.1 | 212.7 | 265.1 | 282.6 | 248 | 278 |
| EBITDA | - | - | - | - | - | - | - | 17.8 | 16.26 | - | - | - | - | - |
| EBIT 1 | 17.07 | 20.42 | 21.94 | 12.51 | 18.57 | 30.11 | 16.38 | 10.54 | 8.945 | 13.38 | 19.98 | 21.17 | 25 | 28 |
| Operating Margin | 9.98% | 12.04% | 11.88% | 7.51% | 8.45% | 11.67% | 6.91% | 4.99% | 7.04% | 6.29% | 7.54% | 7.49% | 10.08% | 10.07% |
| Earnings before Tax (EBT) 1 | 12.43 | 14.1 | 10.5 | -2.235 | - | 27.23 | 10.21 | 10.66 | 4.63 | 11.33 | 16.17 | 16.63 | - | - |
| Net income 1 | 8.945 | - | - | -0.204 | 20.48 | 21.35 | 5.724 | 9.924 | 4.114 | 7.32 | 11.94 | 13.68 | 16 | 19 |
| Net margin | 5.23% | - | - | -0.12% | 9.32% | 8.28% | 2.42% | 4.7% | 3.24% | 3.44% | 4.5% | 4.84% | 6.45% | 6.83% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/11/22 | 8/16/22 | 11/14/22 | 2/14/23 | 5/15/23 | 8/14/23 | 11/14/23 | 1/22/24 | 5/16/24 | - | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 271 | 198 | 117 | 174 | 109 | 157 | 167 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 5.604 x | 4.326 x | 1.409 x | 1.846 x | 1.218 x | 1.23 x | 0.8576 x |
| Free Cash Flow 2 | - | -60,685 | 102,232 | -47,539 | -249,028 | -22,520 | 39,000 | -4,400 |
| ROE (net income / shareholders' equity) | - | 5.7% | -42% | 7.94% | 9.04% | 6.17% | 8.03% | 12.8% |
| ROA (Net income/ Total Assets) | - | 1.9% | -12.4% | - | 4.33% | 2.37% | 3.4% | 5.73% |
| Assets 1 | - | 644 | 699.7 | - | 1,326 | 1,860 | 1,761 | 1,778 |
| Book Value Per Share 3 | - | 4,805 | 3,839 | 12,493 | 12,024 | 12,304 | 13,027 | 15,168 |
| Cash Flow per Share 3 | - | -1,847 | - | - | -2,392 | 1,245 | 2,011 | 3,430 |
| Capex 1 | - | 3.15 | 35.4 | 116 | 111 | 108 | 105 | 128 |
| Capex / Sales | - | 0.74% | 7.04% | 16.79% | 11.97% | 12.2% | 9.62% | 9.37% |
| Announcement Date | 3/19/20 | 2/19/21 | 3/16/22 | 2/14/23 | 1/22/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
13,520
KRW
Average target price
21,938
KRW
Spread / Average Target
+62.26%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -31.61% | 578M | |
| +37.36% | 24.88B | |
| +17.92% | 15.28B | |
| +29.61% | 8B | |
| +295.87% | 7.68B | |
| +63.76% | 7.15B | |
| +19.72% | 6.65B | |
| +21.81% | 5.82B | |
| +66.41% | 4.4B | |
| -38.98% | 3.55B |
- Stock Market
- Equities
- A100090 Stock
- Financials SK oceanplant Co.,Ltd
