Valuation KT Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 10:14:14 2026-08-12 EDT			5-day change	1st Jan Change
96.60 ^BRL	+1.58%		+2.83%	-8.74%

08-11	KT's Attributable Net Income Plunges 36% in Q2	MT
08-11	KT to Accelerate KRW12.3 Trillion Non-Core Asset Liquidation as Part of Value-Up Plan	MT

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	12,705,783	-	-
Change	-	20.67%	-0.76%	25.51%	17.65%	0.19%	-	-
Enterprise Value (EV) ¹	12,590	16,212	15,927	17,571	19,960	20,618	19,498	18,913
Change	-	28.77%	-1.76%	10.32%	13.6%	3.3%	-5.44%	-3%
P/E	5.32x	6.49x	8.52x	23x	7.39x	8.9x	8.17x	7.63x
PBR	0.48x	0.52x	0.53x	0.68x	0.72x	0.71x	0.67x	0.63x
PEG	-	-0.69x	-0.4x	-0.4x	0x	-0.5x	0.92x	1.07x
Capitalization / Revenue	0.29x	0.34x	0.33x	0.41x	0.45x	0.46x	0.45x	0.44x
EV / Revenue	0.51x	0.63x	0.6x	0.66x	0.71x	0.74x	0.69x	0.65x
EV / EBITDA	2.38x	3.03x	2.92x	3.75x	3.14x	3.4x	3.23x	3.09x
EV / EBIT	7.53x	9.59x	9.65x	21.7x	8.08x	9.42x	8.58x	7.83x
EV / FCF	6.09x	103x	8.8x	9.04x	9.97x	14.1x	8.81x	9.27x
FCF Yield	16.4%	0.97%	11.4%	11.1%	10%	7.11%	11.4%	10.8%
Dividend per Share ³	1,910	1,960	1,960	2,000	2,400	2,490	2,615	2,758
Rate of return	6.24%	5.8%	5.7%	4.56%	4.56%	4.72%	4.96%	5.23%
EPS ³	5,747	5,205	4,038	1,906	7,114	5,921	6,447	6,907
Distribution rate	33.2%	37.7%	48.5%	105%	33.7%	42.1%	40.6%	39.9%
Net sales ¹	24,898	25,650	26,387	26,431	28,244	27,692	28,312	28,887
EBITDA ¹	5,280	5,346	5,460	4,687	6,349	6,058	6,028	6,124
EBIT ¹	1,672	1,690	1,650	809.5	2,469	2,188	2,273	2,416
Net income ¹	1,357	1,262	1,010	470.3	1,731	1,487	1,559	1,668
Net Debt ¹	5,418	7,558	7,339	6,791	7,279	7,912	6,792	6,207
Reference price ³	30,600.00	33,800.00	34,400.00	43,850.00	52,600.00	52,700.00	52,700.00	52,700.00
Nbr of stocks (in thousands)	234,376	256,043	249,664	245,826	241,095	241,096	-	-
Announcement Date	2/9/22	2/9/23	2/7/24	2/13/25	2/10/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA MOBILE LIMITED	11.41x	1.35x	4.18x	6.78%	229B
VERIZON COMMUNICATIONS, INC.	10.41x	2.5x	6.62x	5.97%	196B
DEUTSCHE TELEKOM AG	13.78x	2.17x	5.62x	3.95%	158B
NTT, INC.	12.74x	1.8x	7.71x	3.32%	81.75B
CHINA TELECOM CORPORATION LIMITED	11.77x	0.89x	3.33x	6.67%	80.79B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.51x	1.86x	4.71x	2.76%	70.11B
SAUDI TELECOM COMPANY	15.14x	2.65x	8.28x	5.07%	57.85B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.2x	5.22x	18.54x	4.64%	54.96B
ORANGE	12.39x	1.77x	5.4x	4.89%	49.48B
Average	13.59x	2.25x	7.15x	4.89%	108.75B
Weighted average by Cap.	12.67x	2.07x	6.27x	5.26%