SK Innovation Co Ltd
KRX:096770

Watchlist Manager
SK Innovation Co Ltd Logo
SK Innovation Co Ltd
KRX:096770
Watchlist
Price: 109 000 KRW 2.64% Market Closed
Market Cap: 18.6T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+11%
5Y
+113%
10Y
+50%
Operating Income
+
3Y
-94%
5Y
-
10Y
-79%
Net Income
+
3Y
-
5Y
+14%
10Y
-

Earnings Waterfall
SK Innovation Co Ltd

Income Statement
SK Innovation Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 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 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
449 881
0
0
0
388 196
0
0
91 075
340 466
0
0
126 440
277 288
161 203
212 886
224 940
243 014
256 046
269 863
271 131
267 584
267 866
268 775
262 968
253 033
241 346
227 473
213 541
206 347
201 508
209 439
226 023
259 186
293 220
319 872
339 748
340 904
344 386
351 397
356 080
353 607
351 778
354 635
368 469
393 764
415 020
456 832
526 944
645 969
800 486
942 666
1 071 533
1 143 958
1 214 496
1 294 094
1 372 558
1 519 819
1 642 577
0
0
Revenue
53 722 461
N/A
58 615 494
+9%
61 439 286
+5%
65 143 522
+6%
68 371 155
+5%
70 137 004
+3%
71 853 021
+2%
73 101 496
+2%
73 330 011
+0%
72 603 896
-1%
70 261 211
-3%
67 483 618
-4%
66 039 305
-2%
64 706 665
-2%
64 544 959
0%
65 473 471
+1%
65 860 713
+1%
61 129 308
-7%
57 752 580
-6%
53 590 909
-7%
48 356 320
-10%
45 767 503
-5%
43 050 697
-6%
40 306 419
-6%
39 520 539
-2%
41 432 787
+5%
41 693 881
+1%
43 716 486
+5%
46 162 656
+6%
46 958 317
+2%
49 855 045
+6%
53 088 133
+6%
54 216 524
+2%
54 827 870
+1%
54 412 390
-1%
51 741 775
-5%
49 306 938
-5%
47 576 550
-4%
41 685 867
-12%
37 705 775
-10%
34 164 529
-9%
32 907 197
-4%
37 034 296
+13%
41 194 754
+11%
46 853 416
+14%
53 710 602
+15%
62 356 943
+16%
72 641 855
+16%
78 056 939
+7%
80 938 311
+4%
79 760 248
-1%
76 895 947
-4%
77 288 486
+1%
77 000 746
0%
77 072 612
+0%
74 840 598
-3%
74 716 970
0%
77 008 383
+3%
77 515 896
+1%
80 392 070
+4%
Gross Profit
Cost of Revenue
(49 749 441)
(53 633 414)
(56 770 977)
(60 063 152)
(63 551 358)
(65 921 207)
(68 179 229)
(69 364 349)
(69 743 724)
(69 033 892)
(66 150 263)
(63 942 202)
(62 765 682)
(61 923 682)
(62 205 256)
(63 420 101)
(64 244 375)
(59 457 097)
(55 020 639)
(50 372 019)
(44 196 844)
(41 052 731)
(38 271 093)
(35 672 144)
(34 561 748)
(36 313 910)
(37 227 684)
(38 622 214)
(40 824 841)
(41 898 440)
(44 331 247)
(47 714 012)
(50 251 193)
(51 243 689)
(51 244 141)
(49 066 349)
(46 343 939)
(46 676 105)
(41 657 066)
(38 038 576)
(34 642 971)
(30 826 823)
(33 939 523)
(37 326 448)
(42 672 122)
(48 325 619)
(54 975 649)
(64 957 977)
(71 029 733)
(74 911 989)
(76 087 914)
(72 522 838)
(72 274 468)
(71 748 106)
(71 759 115)
(71 262 074)
(70 677 948)
(73 581 368)
(74 353 404)
(76 270 802)
Gross Profit
3 973 020
N/A
4 982 080
+25%
4 668 309
-6%
5 080 370
+9%
4 819 797
-5%
4 215 797
-13%
3 673 792
-13%
3 737 147
+2%
3 586 287
-4%
3 570 004
0%
4 110 947
+15%
3 541 416
-14%
3 273 624
-8%
2 782 984
-15%
2 339 702
-16%
2 053 370
-12%
1 616 338
-21%
1 672 211
+3%
2 731 941
+63%
3 218 890
+18%
4 159 477
+29%
4 714 772
+13%
4 779 604
+1%
4 634 275
-3%
4 958 790
+7%
5 118 877
+3%
4 466 197
-13%
5 094 272
+14%
5 337 815
+5%
5 059 877
-5%
5 523 798
+9%
5 374 120
-3%
3 965 331
-26%
3 584 181
-10%
3 168 248
-12%
2 675 425
-16%
2 962 999
+11%
900 445
-70%
28 801
-97%
(332 801)
N/A
(478 442)
-44%
2 080 374
N/A
3 094 774
+49%
3 868 307
+25%
4 181 294
+8%
5 384 983
+29%
7 381 295
+37%
7 683 878
+4%
7 027 207
-9%
6 026 322
-14%
3 672 334
-39%
4 373 109
+19%
5 014 018
+15%
5 252 641
+5%
5 313 498
+1%
3 578 524
-33%
4 039 022
+13%
3 427 015
-15%
3 162 492
-8%
4 121 268
+30%
Operating Income
Operating Expenses
(1 973 256)
(2 317 831)
(2 214 009)
(2 153 651)
(1 860 314)
(1 710 357)
(1 752 595)
(1 794 405)
(1 886 923)
(1 912 761)
(1 960 270)
(1 956 067)
(1 867 206)
(1 946 124)
(1 906 275)
(1 889 161)
(1 799 141)
(1 753 825)
(1 771 489)
(1 936 788)
(2 179 911)
(2 193 233)
(2 138 160)
(1 948 506)
(1 730 454)
(1 731 459)
(1 779 104)
(1 864 504)
(2 116 029)
(2 130 384)
(2 161 860)
(2 133 887)
(1 862 166)
(1 863 873)
(1 805 910)
(1 821 026)
(1 849 353)
(1 930 952)
(2 009 249)
(2 164 297)
(2 090 354)
(2 100 872)
(2 108 103)
(2 159 336)
(2 439 622)
(2 517 048)
(2 738 060)
(3 066 902)
(3 109 866)
(3 386 072)
(3 465 075)
(3 306 738)
(3 110 132)
(3 099 011)
(3 098 913)
(3 350 349)
(3 723 534)
(3 780 901)
(3 888 104)
(3 850 068)
Selling, General & Administrative
(1 497 887)
(1 782 113)
(1 820 820)
(1 859 139)
(1 661 579)
(1 874 528)
(1 789 486)
(1 743 281)
(1 693 100)
(1 718 919)
(1 721 701)
(1 722 258)
(1 680 437)
(1 608 238)
(1 664 287)
(1 646 483)
(1 628 400)
(1 585 666)
(1 598 085)
(1 738 808)
(1 968 740)
(1 981 173)
(1 932 388)
(1 758 878)
(1 537 820)
(1 529 213)
(1 566 877)
(1 634 826)
(1 874 634)
(1 884 428)
(1 898 152)
(1 857 924)
(1 567 132)
(1 538 981)
(1 467 331)
(1 464 342)
(1 460 834)
(1 525 627)
(1 581 664)
(1 579 406)
(1 617 940)
(1 614 308)
(1 599 993)
(1 628 338)
(1 817 129)
(1 919 487)
(2 092 362)
(2 300 446)
(2 375 560)
(2 591 694)
(2 810 913)
(2 883 567)
(2 973 228)
(2 990 472)
(2 949 628)
(2 977 735)
(3 103 702)
(3 252 902)
(3 449 666)
(3 576 134)
Research & Development
(111 037)
0
0
0
(153 831)
0
0
(34 953)
(149 401)
0
0
(72 636)
(151 331)
(109 631)
(146 366)
(146 951)
(134 394)
(129 128)
(134 809)
(152 070)
(165 425)
(166 295)
(157 152)
(145 344)
(145 318)
(156 254)
(167 337)
(180 331)
(195 693)
(196 494)
(209 686)
(221 510)
(233 578)
(241 275)
(229 773)
(223 534)
(227 441)
(240 641)
(257 858)
(269 698)
(253 611)
(251 564)
(257 905)
(265 818)
(363 341)
(383 644)
(414 170)
(451 685)
(417 652)
(463 859)
(486 261)
(475 168)
(417 243)
(412 797)
(385 438)
(429 043)
(480 047)
(478 606)
(501 501)
(394 388)
Depreciation & Amortization
(96 298)
0
0
0
(44 904)
0
0
(11 617)
(44 422)
0
0
(19 640)
(35 438)
(26 570)
(35 470)
(35 575)
(36 347)
(39 031)
(38 595)
(45 910)
(45 747)
(45 765)
(48 620)
(44 284)
(47 315)
(45 992)
(44 890)
(49 347)
(45 702)
(49 462)
(54 022)
(54 453)
(61 456)
(83 617)
(108 806)
(133 150)
(161 077)
(164 684)
(169 727)
(180 081)
(218 803)
(235 000)
(250 205)
(265 180)
(259 152)
(275 466)
(290 068)
(311 762)
(316 654)
(327 510)
(334 900)
(324 882)
(336 699)
(351 319)
(364 245)
(394 808)
(432 143)
(473 991)
(523 127)
(578 108)
Other Operating Expenses
(268 034)
(535 718)
(393 189)
(294 512)
0
164 171
36 891
(4 554)
0
(193 842)
(238 569)
(141 533)
0
(201 685)
(60 152)
(60 152)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(135 112)
0
0
0
0
0
61 549
58 540
(3 009)
0
(3 009)
167 000
376 879
617 038
655 578
600 398
451 237
292 358
424 598
586 190
698 562
Operating Income
1 999 763
N/A
2 664 248
+33%
2 454 300
-8%
2 926 719
+19%
2 959 483
+1%
2 505 440
-15%
1 921 197
-23%
1 942 742
+1%
1 699 364
-13%
1 657 244
-2%
2 150 677
+30%
1 585 350
-26%
1 406 418
-11%
836 860
-40%
433 427
-48%
164 209
-62%
(182 803)
N/A
(81 614)
+55%
960 453
N/A
1 282 102
+33%
1 979 565
+54%
2 521 539
+27%
2 641 444
+5%
2 685 769
+2%
3 228 337
+20%
3 387 417
+5%
2 687 093
-21%
3 229 768
+20%
3 221 786
0%
2 929 493
-9%
3 361 938
+15%
3 240 233
-4%
2 103 165
-35%
1 720 309
-18%
1 362 338
-21%
854 400
-37%
1 113 646
+30%
(1 030 507)
N/A
(1 980 448)
-92%
(2 497 098)
-26%
(2 568 796)
-3%
(20 498)
+99%
986 671
N/A
1 708 970
+73%
1 741 673
+2%
2 867 935
+65%
4 643 234
+62%
4 616 976
-1%
3 917 341
-15%
2 640 250
-33%
207 259
-92%
1 066 371
+415%
1 903 886
+79%
2 153 630
+13%
2 214 584
+3%
228 175
-90%
315 488
+38%
(353 886)
N/A
(725 612)
-105%
271 200
N/A
Pre-Tax Income
Interest Income Expense
(446 699)
(363 274)
(193 002)
(177 466)
97 600
246 697
177 371
13 680
(18 659)
(370 296)
(352 807)
(40 591)
(50 898)
77 249
251 700
(15 680)
(276 198)
(318 436)
(487 956)
(598 413)
(340 607)
(296 696)
(289 244)
(28 447)
(206 080)
(18 164)
83 383
(75 293)
8 418
(186 863)
(306 538)
(286 798)
381 654
366 722
271 185
265 294
(498 520)
(636 237)
(490 438)
(331 536)
(175 070)
(57 381)
93 832
(219 583)
(294 712)
(496 486)
(912 758)
(1 022 369)
(939 949)
(869 067)
(663 980)
(735 058)
(673 328)
(1 016 232)
(1 376 669)
(1 029 101)
(1 948 562)
(1 684 748)
(1 465 514)
(1 829 268)
Non-Reccuring Items
(10 756)
0
0
0
0
0
0
4 505
(19)
0
0
(4 524)
(175 838)
0
0
0
(62 785)
(68 463)
(111 922)
52 443
(183 709)
(248 662)
(302 968)
(467 812)
(569 825)
(499 112)
(410 047)
(260 869)
9 167
9 041
17 740
(141 175)
(19 838)
(19 663)
(40 140)
(42 792)
(103 122)
(168 458)
(147 980)
0
(100 140)
(68 123)
(68 123)
70 009
61 381
0
0
(76 535)
(75 301)
(73 221)
(73 291)
(83 761)
(88 779)
(87 191)
(10 656)
536
(215 289)
(170 807)
(739 746)
(749 990)
Gain/Loss on Disposition of Assets
0
0
0
0
2 012 267
0
0
2 874
(10 140)
0
0
3 020
9 719
13 418
10 385
(827)
(19 995)
(15 554)
(12 952)
(8 158)
(10 663)
(11 718)
(12 101)
(17 258)
(17 784)
(22 819)
(23 987)
(19 682)
(17 226)
(13 757)
(31 521)
(32 251)
(13 659)
(16 870)
1 691
(3 996)
(13 226)
(11 437)
(12 002)
(6 745)
(14 294)
(12 265)
(13 835)
169 688
196 079
196 590
195 537
12 362
(8 105)
(9 993)
(12 547)
4 197
6 156
6 622
(1 814)
(104 007)
(157 167)
(153 340)
(132 165)
(132 500)
Total Other Income
(39 888)
40 183
23 373
1 534 604
(760 702)
1 253 097
1 308 534
(299 018)
18 176
(96 222)
(73 715)
(22 028)
(50 253)
2 326
(94 199)
(20 586)
105 095
290 031
307 727
338 019
209 550
25 315
(10 555)
(73 038)
(11 270)
(847)
40 190
42 827
1 532
1 578
5 107
(20 037)
(63 857)
(55 417)
(98 913)
(42 255)
1 766
(28 066)
20 258
(3 778)
(11 539)
(976 803)
(976 089)
(964 536)
(885 954)
91 869
82 717
49 545
(33 796)
(47 504)
(84 983)
(96 446)
(215 751)
(262 793)
(301 109)
(387 169)
(374 314)
(367 649)
(400 539)
(224 495)
Pre-Tax Income
1 502 420
N/A
2 341 158
+56%
2 284 671
-2%
4 283 857
+88%
4 308 648
+1%
4 005 234
-7%
3 407 102
-15%
1 664 783
-51%
1 688 722
+1%
1 190 726
-29%
1 724 155
+45%
1 521 226
-12%
1 139 147
-25%
929 853
-18%
601 314
-35%
127 116
-79%
(436 687)
N/A
(194 036)
+56%
655 349
N/A
1 065 994
+63%
1 654 135
+55%
1 989 778
+20%
2 026 575
+2%
2 099 214
+4%
2 423 379
+15%
2 846 476
+17%
2 376 632
-17%
2 916 750
+23%
3 223 677
+11%
2 739 492
-15%
3 046 725
+11%
2 759 972
-9%
2 387 465
-13%
1 995 080
-16%
1 496 161
-25%
1 030 650
-31%
500 544
-51%
(1 874 704)
N/A
(2 610 611)
-39%
(2 839 157)
-9%
(2 869 838)
-1%
(1 135 070)
+60%
22 456
N/A
764 549
+3 305%
818 466
+7%
2 659 908
+225%
4 008 731
+51%
3 579 980
-11%
2 860 190
-20%
1 640 465
-43%
(627 542)
N/A
155 303
N/A
932 185
+500%
794 036
-15%
524 336
-34%
(1 291 566)
N/A
(2 379 844)
-84%
(2 730 430)
-15%
(3 463 576)
-27%
(2 665 053)
+23%
Net Income
Tax Provision
(353 239)
(584 522)
(604 434)
(1 076 020)
(1 132 804)
(1 089 966)
(1 029 764)
(593 442)
(506 370)
(384 659)
(402 078)
(403 143)
(337 111)
(298 262)
(273 916)
(119 140)
3 593
(27 081)
(253 466)
(480 408)
(656 587)
(716 232)
(723 686)
(594 843)
(701 945)
(831 373)
(684 999)
(905 332)
(1 076 413)
(979 063)
(1 079 993)
(1 034 213)
(701 483)
(584 254)
(438 525)
(272 391)
(255 619)
340 649
565 502
614 126
628 120
185 736
(413 838)
(618 736)
(373 705)
(981 763)
(1 194 452)
(1 099 070)
(965 011)
(660 539)
148 554
(79 840)
(377 291)
(284 811)
(534 380)
(36 209)
7 361
329 953
670 633
365 932
Income from Continuing Operations
1 149 182
1 756 635
1 680 237
3 207 838
3 175 844
2 915 269
2 377 338
1 071 341
1 182 352
806 067
1 322 077
1 118 084
802 036
631 590
327 398
7 977
(433 094)
(221 117)
401 883
585 586
997 548
1 273 546
1 302 889
1 504 370
1 721 434
2 015 102
1 691 633
2 011 419
2 147 264
1 760 429
1 966 732
1 725 759
1 685 982
1 410 827
1 057 636
758 259
244 925
(1 534 055)
(2 045 109)
(2 225 031)
(2 241 718)
(949 335)
(391 383)
145 812
444 761
1 678 145
2 814 279
2 480 910
1 895 179
979 926
(478 989)
75 463
554 894
509 225
(10 044)
(1 327 775)
(2 372 483)
(2 400 477)
(2 792 943)
(2 299 121)
Income to Minority Interest
(10 429)
(8 719)
(7 498)
(3 667)
(6 836)
(4 049)
(2 314)
(7 403)
3 080
(12 992)
(26 497)
(33 621)
(48 813)
(48 944)
(47 821)
(47 994)
(51 666)
(48 635)
(51 457)
(54 531)
(52 749)
(51 587)
(50 113)
(48 894)
(50 096)
(52 553)
(51 852)
(53 534)
(41 330)
(42 846)
(42 571)
(44 251)
(47 907)
(45 899)
(51 799)
(55 042)
(101 515)
(94 912)
(81 576)
(70 730)
(26 030)
(28 320)
(38 745)
(116 605)
(196 418)
(257 885)
(303 826)
(318 740)
(326 156)
(335 780)
(375 110)
(313 111)
(298 644)
(194 440)
(25 930)
(16 018)
112 526
(15 832)
177 315
192 171
Net Income (Common)
1 123 439
N/A
1 724 444
+53%
1 650 273
-4%
3 161 196
+92%
3 126 504
-1%
2 872 169
-8%
2 343 154
-18%
1 049 627
-55%
1 169 494
+11%
782 392
-33%
1 267 664
+62%
1 055 600
-17%
720 083
-32%
546 427
-24%
251 255
-54%
(109 204)
N/A
(588 832)
-439%
(380 632)
+35%
229 108
N/A
451 238
+97%
803 952
+78%
1 063 603
+32%
1 102 808
+4%
1 307 789
+19%
1 648 892
+26%
1 936 184
+17%
1 607 655
-17%
1 926 133
+20%
2 075 534
+8%
1 692 069
-18%
1 909 816
+13%
1 674 074
-12%
1 628 282
-3%
1 359 049
-17%
1 000 812
-26%
693 788
-31%
(37 737)
N/A
(1 755 956)
-4 553%
(2 236 531)
-27%
(2 390 773)
-7%
(2 140 656)
+10%
(979 193)
+54%
(450 589)
+54%
(11 943)
+97%
287 673
N/A
1 443 371
+402%
2 518 561
+74%
2 176 912
-14%
1 545 856
-29%
627 858
-59%
(851 678)
N/A
(243 594)
+71%
252 684
N/A
305 523
+21%
(52 646)
N/A
(1 358 913)
-2 481%
(2 233 642)
-64%
(2 387 332)
-7%
(2 573 431)
-8%
(2 056 008)
+20%
EPS (Diluted)
12 211.29
N/A
18 388.18
+51%
17 405.92
-5%
33 708.63
+94%
33 983.73
+1%
30 626.66
-10%
24 713.94
-19%
11 192.43
-55%
12 711.89
+14%
8 342.84
-34%
13 370.43
+60%
11 256.13
-16%
7 826.98
-30%
5 826.69
-26%
2 679.19
-54%
-1 164.46
N/A
-6 400.34
-450%
-4 058.77
+37%
2 443.03
N/A
4 811.67
+97%
8 738.6
+82%
11 341.47
+30%
11 759.51
+4%
13 945.28
+19%
17 922.73
+29%
20 646.02
+15%
17 142.83
-17%
20 538.62
+20%
22 560.15
+10%
18 225.06
-19%
21 546
+18%
18 851.54
-13%
18 295.3
-3%
15 266.95
-17%
11 200.4
-27%
7 793.7
-30%
-433.75
N/A
-20 605.69
-4 651%
-26 358.33
-28%
-28 468.36
-8%
-25 791.03
+9%
-11 659.82
+55%
-5 307.04
+54%
-142.19
+97%
3 421.76
N/A
17 091.02
+399%
29 022.7
+70%
25 510.49
-12%
18 148.92
-29%
7 142.3
-61%
-9 632.4
N/A
-2 709.96
+72%
2 807.73
N/A
3 208.69
+14%
-552.89
N/A
-14 271.44
-2 481%
-21 540.87
-51%
-16 170.83
+25%
-17 431.5
-8%
-13 166.96
+24%

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 310,900+ value investors using Alpha Spread
Create 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

© 2026 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.