investorscraft@gmail.com

Intrinsic ValueSK Telecom Co.,Ltd (SKMD.L)

Previous Close£22.10
Intrinsic Value
Upside potential
Previous Close
£22.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SK Telecom Co., Ltd. is a leading South Korean telecommunications provider, operating across cellular services, fixed-line telecommunications, and diversified digital businesses. The company dominates the domestic market with 31.9 million wireless subscribers and 3.6 million fixed-line users, leveraging its infrastructure to deliver IoT solutions, cloud services, and metaverse platforms. Its cellular segment remains the core revenue driver, while fixed-line services, including broadband and IPTV, contribute to recurring income. SK Telecom differentiates itself through advanced 5G deployment, smart factory solutions, and T-commerce, positioning it as a tech-integrated telecom leader. The firm’s expansion into quantum communications and digital content underscores its strategic pivot beyond traditional telecom, aligning with South Korea’s push for digital transformation. Despite competition from KT and LG Uplus, SK Telecom maintains a stronghold due to its early-mover advantage in next-gen networks and partnerships in AI and cloud computing.

Revenue Profitability And Efficiency

SK Telecom reported revenue of KRW 17.6 trillion (USD 13.2 billion) for FY 2023, with net income of KRW 1.08 trillion (USD 810 million), reflecting a margin of approximately 6.1%. Operating cash flow stood at KRW 4.95 trillion (USD 3.7 billion), though capital expenditures of KRW 2.97 trillion (USD 2.2 billion) highlight ongoing investments in 5G and digital infrastructure. The company’s diluted EPS of KRW 4,949.71 signals stable earnings power.

Earnings Power And Capital Efficiency

The firm’s operating cash flow-to-revenue ratio of 28% demonstrates efficient cash generation, supporting its high capex needs. ROIC metrics are pressured by heavy infrastructure spending, but recurring revenue from subscriptions and media platforms provides stability. Debt-to-equity trends require monitoring given KRW 10.28 trillion (USD 7.7 billion) in total debt, though liquidity remains adequate with KRW 1.45 trillion (USD 1.1 billion) in cash.

Balance Sheet And Financial Health

SK Telecom’s balance sheet reflects a leveraged position, with total debt exceeding cash reserves by a factor of seven. However, its market-leading position and predictable cash flows mitigate near-term solvency risks. The company’s KRW 297.4 billion (USD 223 million) in annual capex underscores its commitment to maintaining technological leadership, albeit at the cost of elevated leverage.

Growth Trends And Dividend Policy

Growth is driven by 5G adoption and digital services, though subscriber saturation in South Korea limits organic expansion. The dividend payout ratio remains conservative, with a dividend per share of KRW 560 (USD 0.42), aligning with its capital-intensive model. Future growth may hinge on international ventures and monetization of AI/quantum technologies.

Valuation And Market Expectations

At a market cap of USD 8.7 billion, SK Telecom trades at a P/E of ~8x, reflecting investor caution toward telecom commoditization and capex cycles. Its beta of 0.58 suggests lower volatility relative to the market, typical for defensive telecom stocks. Valuation discounts its digital initiatives, implying skepticism about near-term profitability beyond core services.

Strategic Advantages And Outlook

SK Telecom’s integration of 5G, IoT, and metaverse platforms positions it to capitalize on South Korea’s digital economy. However, margin pressures from infrastructure costs and regulatory scrutiny pose challenges. Strategic partnerships in AI and cloud computing could unlock long-term value, but execution risks remain. The outlook hinges on balancing innovation investments with debt management.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount