SK Hynix Inc
KRX:000660

Watchlist Manager
SK Hynix Inc Logo
SK Hynix Inc
KRX:000660
Watchlist
Price: 176 700 KRW 4.68% Market Closed
Market Cap: 121.7T KRW
Have any thoughts about
SK Hynix Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

49.2T
+23%
Revenue
Growth Rates:
1 Year
+59%
3 Years
+41%
5 Years
+42%
7 Years
+118%
10 Years
+226%
6.9T
Operating Income
Growth Rates:
1 Year
-
3 Years
+10%
5 Years
-47%
7 Years
-12%
10 Years
+69%
2.5T
Net Income
Growth Rates:
1 Year
-
3 Years
-57%
5 Years
-74%
7 Years
-62%
10 Years
-22%

Earnings Waterfall
SK Hynix Inc

Revenue
49.2T KRW
Cost of Revenue
-34.6T KRW
Gross Profit
14.6T KRW
Operating Expenses
-7.7T KRW
Operating Income
6.9T KRW
Other Expenses
-4.4T KRW
Net Income
2.5T KRW

Income Statement
SK Hynix Inc

Rotate your device to view
Income Statement
Currency: KRW
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
15 116 873
N/A
15 345 321
+2%
17 125 566
+12%
18 201 217
+6%
18 916 921
+4%
19 529 886
+3%
18 797 998
-4%
17 635 374
-6%
16 937 722
-4%
16 256 333
-4%
17 197 975
+6%
19 831 776
+15%
22 583 127
+14%
26 439 567
+17%
30 109 434
+14%
32 539 607
+8%
36 217 836
+11%
39 534 539
+9%
40 445 066
+2%
38 498 031
-5%
34 579 725
-10%
30 001 703
-13%
26 990 733
-10%
27 416 970
+2%
29 571 303
+8%
30 861 304
+4%
31 900 418
+3%
33 195 714
+4%
34 910 851
+5%
38 587 408
+11%
42 997 792
+11%
46 659 257
+9%
50 148 587
+7%
49 326 146
-2%
44 621 568
-10%
37 554 026
-16%
31 048 958
-17%
29 132 246
-6%
32 765 719
+12%
40 107 207
+22%
49 224 532
+23%
Gross Profit
Cost of Revenue
(8 751 944)
(8 749 385)
(9 461 725)
(9 881 252)
(10 157 935)
(10 577 229)
(10 515 353)
(10 323 076)
(10 489 465)
(10 485 744)
(10 787 139)
(11 434 289)
(11 603 976)
(12 209 845)
(12 701 843)
(13 100 235)
(14 003 674)
(14 477 141)
(15 180 838)
(15 890 079)
(16 563 225)
(17 714 728)
(18 818 814)
(19 730 717)
(20 557 657)
(20 820 040)
(21 089 789)
(21 848 610)
(22 568 508)
(23 257 268)
(24 045 600)
(25 027 874)
(26 512 269)
(27 648 220)
(28 993 713)
(28 979 208)
(29 996 347)
(31 888 171)
(33 299 167)
(34 200 711)
(34 643 744)
Gross Profit
6 364 929
N/A
6 595 936
+4%
7 663 841
+16%
8 319 965
+9%
8 758 986
+5%
8 952 657
+2%
8 282 645
-7%
7 312 298
-12%
6 448 257
-12%
5 770 589
-11%
6 410 836
+11%
8 397 487
+31%
10 979 151
+31%
14 229 722
+30%
17 407 591
+22%
19 439 372
+12%
22 214 162
+14%
25 057 398
+13%
25 264 228
+1%
22 607 952
-11%
18 016 500
-20%
12 286 975
-32%
8 171 919
-33%
7 686 253
-6%
9 013 646
+17%
10 041 264
+11%
10 810 629
+8%
11 347 104
+5%
12 342 343
+9%
15 330 140
+24%
18 952 192
+24%
21 631 383
+14%
23 636 318
+9%
21 677 926
-8%
15 627 855
-28%
8 574 818
-45%
1 052 611
-88%
(2 755 925)
N/A
(533 448)
+81%
5 906 496
N/A
14 580 788
+147%
Operating Income
Operating Expenses
(2 302 477)
(2 398 336)
(2 559 277)
(2 683 080)
(2 829 029)
(2 939 114)
(2 946 545)
(3 002 930)
(3 061 516)
(3 041 107)
(3 134 090)
(3 218 784)
(3 198 818)
(3 438 091)
(3 686 265)
(3 818 307)
(4 074 111)
(4 182 073)
(4 420 478)
(4 765 049)
(5 110 975)
(5 380 219)
(5 452 740)
(5 530 803)
(5 549 111)
(5 749 593)
(5 798 005)
(5 826 904)
(6 057 740)
(6 173 412)
(6 541 852)
(7 685 849)
(8 192 741)
(8 750 610)
(8 818 438)
(9 596 207)
(9 148 651)
(7 218 796)
(7 196 865)
(7 364 793)
(7 697 960)
Selling, General & Administrative
(790 294)
(834 355)
(916 393)
(948 464)
(1 011 853)
(1 043 164)
(997 115)
(994 877)
(969 720)
(964 730)
(1 024 526)
(1 094 219)
(1 124 052)
(1 188 188)
(1 266 207)
(1 285 983)
(1 385 523)
(1 444 375)
(1 563 860)
(1 666 060)
(1 707 714)
(1 762 422)
(1 703 303)
(1 707 200)
(1 683 313)
(1 696 297)
(1 721 197)
(1 753 928)
(1 932 997)
(2 043 704)
(2 245 801)
(3 006 491)
(3 254 961)
(3 642 599)
(3 664 486)
(3 163 439)
(2 994 312)
(2 776 328)
(2 859 084)
(2 914 278)
(3 092 544)
Research & Development
(1 267 638)
(1 306 971)
(1 383 836)
(1 487 353)
(1 557 147)
(1 609 532)
(1 563 038)
(1 648 999)
(1 693 647)
(1 691 352)
(1 690 041)
(1 775 199)
(1 740 085)
(1 855 348)
(1 869 058)
(2 036 544)
(2 139 769)
(2 175 162)
(2 174 887)
(2 425 584)
(2 616 836)
(2 773 948)
(2 810 695)
(2 956 635)
(3 029 673)
(3 147 659)
(3 077 490)
(3 143 005)
(3 266 249)
(3 338 641)
(3 469 403)
(3 891 375)
(4 106 422)
(4 315 773)
(4 421 595)
(4 265 289)
(4 036 415)
(3 894 492)
(3 627 970)
(3 837 923)
(4 009 837)
Depreciation & Amortization
(219 148)
(231 613)
(259 048)
(247 263)
(260 029)
(286 418)
(386 392)
(359 054)
(398 149)
(385 025)
(419 523)
(345 522)
(334 620)
(394 555)
(551 000)
(495 780)
(544 587)
(558 351)
(681 731)
(673 405)
(785 335)
(843 849)
(938 742)
(866 967)
(836 124)
(905 637)
(999 318)
(913 427)
(858 494)
(791 067)
(826 648)
(787 983)
(831 358)
(792 238)
(732 357)
(598 589)
(549 084)
(547 976)
(709 811)
(603 581)
(586 568)
Other Operating Expenses
(25 397)
(25 397)
0
0
0
0
0
0
0
0
0
(3 844)
(61)
0
0
0
(4 232)
(4 185)
0
0
(1 090)
0
0
0
0
0
0
(16 544)
0
0
0
0
0
0
0
(1 568 890)
(1 568 840)
0
0
(9 011)
(9 011)
Operating Income
4 062 452
N/A
4 197 600
+3%
5 104 564
+22%
5 636 885
+10%
5 929 957
+5%
6 013 543
+1%
5 336 100
-11%
4 309 368
-19%
3 386 741
-21%
2 729 482
-19%
3 276 746
+20%
5 178 703
+58%
7 780 333
+50%
10 791 631
+39%
13 721 326
+27%
15 621 065
+14%
18 140 051
+16%
20 875 325
+15%
20 843 750
0%
17 842 903
-14%
12 905 525
-28%
6 906 756
-46%
2 719 179
-61%
2 155 450
-21%
3 464 535
+61%
4 291 671
+24%
5 012 624
+17%
5 520 200
+10%
6 284 603
+14%
9 156 728
+46%
12 410 340
+36%
13 945 534
+12%
15 443 577
+11%
12 927 316
-16%
6 809 417
-47%
(1 021 389)
N/A
(8 096 040)
-693%
(9 974 721)
-23%
(7 730 313)
+23%
(1 458 297)
+81%
6 882 828
N/A
Pre-Tax Income
Interest Income Expense
(197 422)
(214 454)
(95 132)
(70 864)
159 570
72 208
41 481
25 632
(52 457)
(20 527)
(8 684)
(109 637)
(42 435)
59 433
(240 782)
(219 772)
171 708
(1 210)
562 828
746 361
402 425
510 812
(261 144)
(265 716)
(478 339)
(468 834)
1 311 215
1 202 879
1 481 757
1 857 255
1 069 936
993 510
604 920
245 352
(1 274 675)
(1 377 454)
(2 001 087)
(2 544 737)
(3 912 594)
(4 288 083)
(3 830 086)
Non-Reccuring Items
0
0
(149 883)
(124 544)
(124 582)
(146 633)
(23 826)
(23 860)
(27 605)
(5 580)
(3 844)
0
0
(82)
(769)
(4 232)
0
0
(4 483)
(1 090)
0
(1 091)
(71)
0
0
0
(16 544)
0
(16 592)
(16 929)
(43 792)
(77 084)
(77 086)
(101 370)
(1 602 182)
0
0
(1 711 269)
(9 011)
0
0
Gain/Loss on Disposition of Assets
(8 978)
(11 871)
(19 189)
(15 521)
(12 420)
(16 178)
(9 892)
(12 008)
(12 456)
(7 250)
(1 754)
(3 960)
578
18 453
13 769
19 338
(30 071)
(38 219)
(34 911)
(38 984)
16 019
4 288
(1 605)
7 035
(34 308)
(36 979)
(17 531)
(13 518)
35 324
62 482
55 467
68 106
130 716
127 739
98 223
80 227
2 679
137 384
175 425
189 899
188 193
Total Other Income
(174 665)
5 290
207 310
254 305
247 994
274 316
(74 742)
(74 101)
(64 233)
(73 633)
(46 010)
(36 497)
(23 758)
(16 025)
(53 978)
(56 169)
(87 300)
(49 130)
(26 154)
(19 423)
(21 663)
(33 394)
(23 720)
(36 198)
(40 350)
(45 911)
(52 727)
(50 465)
(51 869)
(76 386)
(75 964)
(90 420)
(96 862)
(109 161)
(28 003)
21 965
42 863
(111 145)
(181 323)
(203 577)
(160 599)
Pre-Tax Income
3 681 387
N/A
3 976 565
+8%
5 047 670
+27%
5 680 261
+13%
6 200 519
+9%
6 197 256
0%
5 269 121
-15%
4 225 031
-20%
3 229 990
-24%
2 622 492
-19%
3 216 454
+23%
5 028 609
+56%
7 714 718
+53%
10 853 410
+41%
13 439 566
+24%
15 360 230
+14%
18 194 388
+18%
20 786 766
+14%
21 341 030
+3%
18 529 767
-13%
13 302 306
-28%
7 387 371
-44%
2 432 639
-67%
1 860 571
-24%
2 911 538
+56%
3 739 947
+28%
6 237 037
+67%
6 659 096
+7%
7 733 223
+16%
10 983 150
+42%
13 415 987
+22%
14 839 646
+11%
16 005 265
+8%
13 089 876
-18%
4 002 780
-69%
(2 296 651)
N/A
(10 051 585)
-338%
(14 204 488)
-41%
(11 657 816)
+18%
(5 760 058)
+51%
3 080 336
N/A
Net Income
Tax Provision
(458 000)
(616 333)
(852 501)
(991 890)
(1 077 488)
(1 120 944)
(945 526)
(748 866)
(576 103)
(419 216)
(255 971)
(617 472)
(1 121 204)
(1 802 118)
(2 797 347)
(3 495 363)
(4 469 487)
(5 425 201)
(5 801 046)
(5 008 982)
(3 573 039)
(1 854 813)
(423 561)
(319 837)
(643 569)
(889 600)
(1 478 123)
(1 556 592)
(1 906 555)
(2 919 092)
(3 799 799)
(4 233 169)
(4 510 389)
(3 807 599)
(1 761 111)
(30 096)
1 860 108
2 725 659
2 520 269
1 125 041
(607 443)
Income from Continuing Operations
3 223 387
3 360 232
4 195 169
4 688 371
5 123 031
5 076 312
4 323 595
3 476 165
2 653 887
2 203 276
2 960 483
4 411 137
6 593 514
9 051 292
10 642 219
11 864 867
13 724 901
15 361 565
15 539 984
13 520 785
9 729 267
5 532 558
2 009 078
1 540 734
2 267 969
2 850 347
4 758 914
5 102 504
5 826 668
8 064 058
9 616 188
10 606 477
11 494 876
9 282 277
2 241 669
(2 326 747)
(8 191 477)
(11 478 829)
(9 137 547)
(4 635 017)
2 472 893
Income to Minority Interest
(580)
(383)
287
277
485
191
(1 239)
(5 345)
(4 995)
(5 917)
(6 709)
(3 586)
(3 560)
(3 864)
(707)
(1 072)
297
3 005
127
1 825
(1 075)
(4 785)
(3 103)
(4 622)
(4 496)
(2 813)
(3 812)
(5 110)
(7 649)
(11 478)
(13 872)
(15 763)
(17 136)
(8 619)
(12 109)
(2 944)
(936)
(4 058)
25 119
22 249
25 799
Net Income (Common)
3 222 807
N/A
3 359 849
+4%
4 195 456
+25%
4 688 648
+12%
5 123 516
+9%
5 076 503
-1%
4 322 356
-15%
3 470 820
-20%
2 648 892
-24%
2 197 359
-17%
2 953 774
+34%
4 407 551
+49%
6 589 954
+50%
9 047 428
+37%
10 641 512
+18%
11 863 795
+11%
13 725 198
+16%
15 364 570
+12%
15 540 111
+1%
13 522 610
-13%
9 728 192
-28%
5 527 773
-43%
2 005 975
-64%
1 536 112
-23%
2 263 473
+47%
2 847 534
+26%
4 755 102
+67%
5 097 394
+7%
5 819 019
+14%
8 052 580
+38%
9 602 316
+19%
10 590 714
+10%
11 477 738
+8%
9 273 656
-19%
2 229 560
-76%
(2 329 693)
N/A
(8 192 413)
-252%
(11 482 887)
-40%
(9 112 428)
+21%
(4 612 768)
+49%
2 498 692
N/A
EPS (Diluted)
4 501.12
N/A
4 640.67
+3%
5 843.25
+26%
6 440.45
+10%
7 037.79
+9%
7 060.5
+0%
6 003.27
-15%
4 916.17
-18%
3 751.97
-24%
3 112.4
-17%
4 183.81
+34%
6 242.98
+49%
9 334.21
+50%
12 815.05
+37%
15 072.96
+18%
16 804.24
+11%
19 440.79
+16%
22 043.85
+13%
22 263.76
+1%
19 769.89
-11%
14 222.5
-28%
8 081.53
-43%
2 932.71
-64%
2 245.77
-23%
3 309.17
+47%
4 163.06
+26%
6 951.9
+67%
7 452.33
+7%
8 474.93
+14%
11 707.01
+38%
13 984.06
+19%
15 397.32
+10%
16 687.36
+8%
13 485.99
-19%
3 241.58
-76%
-3 386.74
N/A
-11 906.2
-252%
-16 687.65
-40%
-13 243.82
+21%
-6 695.39
+49%
3 628.56
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.