|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52,300.00 KRW | -0.76% |
|
+0.58% | -0.57% |
| 06-10 | Tranche Update on KT Corporation's Equity Buyback Plan announced on February 10, 2026. | CI |
| 05-12 | KT's Net Income Declines 35% in Q1 | 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 | 12,609,344 | - | - |
| Change | - | 20.67% | -0.76% | 25.51% | 17.65% | -0.57% | - | - |
| Enterprise Value (EV) 1 | 12,590 | 16,212 | 15,927 | 17,571 | 19,960 | 19,915 | 19,293 | 18,644 |
| Change | - | 28.77% | -1.76% | 10.32% | 13.6% | -0.23% | -3.12% | -3.36% |
| P/E | 5.32x | 6.49x | 8.52x | 23x | 7.39x | 8.79x | 8.15x | 7.58x |
| PBR | 0.48x | 0.52x | 0.53x | 0.68x | 0.72x | 0.7x | 0.66x | 0.63x |
| PEG | - | -0.69x | -0.4x | -0.4x | 0x | -0.5x | 1.05x | 1.01x |
| Capitalization / Revenue | 0.29x | 0.34x | 0.33x | 0.41x | 0.45x | 0.45x | 0.44x | 0.43x |
| EV / Revenue | 0.51x | 0.63x | 0.6x | 0.66x | 0.71x | 0.72x | 0.68x | 0.64x |
| EV / EBITDA | 2.38x | 3.03x | 2.92x | 3.75x | 3.14x | 3.35x | 3.19x | 3.04x |
| EV / EBIT | 7.53x | 9.59x | 9.65x | 21.7x | 8.08x | 9.46x | 8.47x | 7.7x |
| EV / FCF | 6.09x | 103x | 8.8x | 9.04x | 9.97x | 11.7x | 8.71x | 9.2x |
| FCF Yield | 16.4% | 0.97% | 11.4% | 11.1% | 10% | 8.54% | 11.5% | 10.9% |
| Dividend per Share 3 | 1,910 | 1,960 | 1,960 | 2,000 | 2,400 | 2,491 | 2,620 | 2,763 |
| Rate of return | 6.24% | 5.8% | 5.7% | 4.56% | 4.56% | 4.76% | 5.01% | 5.28% |
| EPS 3 | 5,747 | 5,205 | 4,038 | 1,906 | 7,114 | 5,953 | 6,415 | 6,897 |
| Distribution rate | 33.2% | 37.7% | 48.5% | 105% | 33.7% | 41.8% | 40.8% | 40.1% |
| Net sales 1 | 24,898 | 25,650 | 26,387 | 26,431 | 28,244 | 27,825 | 28,396 | 28,992 |
| EBITDA 1 | 5,280 | 5,346 | 5,460 | 4,687 | 6,349 | 5,953 | 6,041 | 6,141 |
| EBIT 1 | 1,672 | 1,690 | 1,650 | 809.5 | 2,469 | 2,106 | 2,277 | 2,421 |
| Net income 1 | 1,357 | 1,262 | 1,010 | 470.3 | 1,731 | 1,448 | 1,563 | 1,679 |
| Net Debt 1 | 5,418 | 7,558 | 7,339 | 6,791 | 7,279 | 7,305 | 6,684 | 6,035 |
| Reference price 3 | 30,600.00 | 33,800.00 | 34,400.00 | 43,850.00 | 52,600.00 | 52,300.00 | 52,300.00 | 52,300.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.94x | 0.72x | 3.39x | 4.73% | 8.58B | |
| 11.48x | 1.33x | 4.13x | 6.98% | 227B | |
| 9.15x | 2.39x | 6.38x | 6.44% | 183B | |
| 13.24x | 2.12x | 5.51x | 4.23% | 146B | |
| 13.26x | 1.94x | 5.36x | 2.42% | 78.57B | |
| 12.25x | 0.84x | 3.13x | 6.58% | 78.2B | |
| 12.08x | 1.76x | 7.51x | 3.56% | 75.82B | |
| 15.37x | 2.67x | 8.37x | 5.12% | 57.26B | |
| 23.79x | 5.36x | 19.57x | 4.5% | 55.87B | |
| 15.78x | 1.78x | 5.57x | 4.86% | 49.1B | |
| Average | 13.53x | 2.09x | 6.89x | 4.94% | 95.89B | |
| Weighted average by Cap. | 12.71x | 2.03x | 6.28x | 5.4% |
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
- Valuation KT Corporation
Select your edition
All financial news and data tailored to specific country editions
