KOSPIHolding Companies006120

SK Discovery

₩67,600▲ 1.96%2026-10-02 close
Market Cap
₩1.2T
Turnover
₩3.2B
Volume
50,000 shares
Shares out.
17.4M
PER
5.1×
PBR
0.3×
EPS
₩10,344
Dividend Yield
3.78%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩2,000 per share · Prices as of the 2026-10-02 close

01

Report overview

Holding Value Recovers Amid Wider Quarterly Swings

SK Discovery's earnings recovered in 2025 on dividends and equity value from SK Gas and SK Chemicals (including SK Bioscience), but quarterly operating swings have widened through 2026.

  1. 1

    2025 consolidated revenue reached KRW 10.16tn with operating profit of KRW 361.4bn, up from the prior year, while owners' net profit widened to KRW 129.3bn

  2. 2

    Q1 2026 operating profit hit a quarterly high of KRW 189.8bn, but Q2 2026 swung to an operating loss of KRW 30.4bn and a net loss attributable to owners of KRW 46.8bn

  3. 3

    As a pure holding company, equity value and dividends from SK Gas (LPG/LNG), SK Chemicals (green chemicals and life science), and SK Bioscience (vaccines and CDMO) are central to earnings

  4. 4

    Portfolio rebalancing continues, including the completed divestiture of SK D&D and the approved change of controlling shareholder at SK Ecoplant Energy (SKecoplant Renewables)

  5. 5

    SK Bioscience's German subsidiary IDT Biologika has remained profitable, but SK Bioscience's first-half cumulative operating loss widened year-on-year

02

Business structure

SK Discovery is a pure holding company formed in 2017 through a spin-off from the former SK Chemicals that separated the investment and operating businesses; it has no operations of its own and generates income by managing subsidiary stakes and providing funding and technical support.

Its core subsidiaries are SK Chemicals, which runs eco-friendly materials and pharmaceutical businesses, and SK Gas, which distributes LPG and LNG and operates power generation; under SK Chemicals sits SK Bioscience, which handles vaccine and biopharmaceutical contract development and manufacturing (CDMO).

SK Chemicals has reorganized its business around two pillars: Green Chemicals (resins and fine chemicals) and Life Science (vaccines and pharmaceuticals).

SK Gas operates LPG import terminals in Ulsan and Pyeongtaek along with a nationwide sales and distribution network, and through affiliate SK Advanced it has built vertical integration from propane to propylene to polypropylene in gas chemicals.

The group has continued rebalancing its portfolio away from non-core or lower-return assets, including an approved change of controlling shareholder at former renewable-energy subsidiary SK Ecoplant's affiliate.

In September 2025 the company signed a contract to sell its entire stake in joint venture SK D&D to a Hahn & Company-affiliated entity, with the transaction closing in the first half of 2026.

On a standalone basis, dividends from SK Gas account for more than 80% of total dividend income, reflecting heavy reliance on that single subsidiary. Beyond that, the group's biohealth footprint extends further through SK Plasma, which produces plasma-derived blood products.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩2.5T₩88B3.5%
2025Q3₩2.6T₩168.1B6.5%
2025Q4₩2.7T-₩5.5B−0.2%
2026Q1₩3.3T₩189.8B5.8%
2026Q2₩3.1T-₩30.4B−1.0%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩8.7T₩362.2B₩427.4B4.2%15.2%97.9%
2023₩8.9T₩256.7B₩191B2.9%6.5%101.8%
2024₩9T₩172.6B₩25.2B1.9%0.9%133.6%
2025₩10.2T₩361.4B₩129.3B3.6%4.4%137.9%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-09-04

04

Earnings analysis

Annual revenue rose for four consecutive years, from KRW 8.72tn in 2022 to KRW 10.16tn in 2025, but owners' net profit swung sharply, falling from KRW 427.4bn in 2022 to KRW 191.0bn in 2023 and KRW 25.2bn in 2024 before recovering to KRW 129.3bn in 2025.

The operating margin followed a similar path, dropping from 4.2% in 2022 to 1.9% in 2024 before rebounding to 3.6% in 2025. Quarterly figures show even sharper swings.

Operating profit was a solid KRW 168.1bn in Q3 2025, but the company posted an operating loss of KRW 5.47bn in Q4 2025 even as owners' net profit came in at KRW 53.2bn, suggesting non-operating items such as equity-method gains or derivative valuations had a material effect on the bottom line.

Q1 2026 was the strongest of the trailing four quarters, with revenue of KRW 3.29tn, operating profit of KRW 189.8bn, and owners' net profit of KRW 168.3bn.

Q2 2026, however, reversed into an operating loss of KRW 30.4bn and a net loss attributable to owners of KRW 46.8bn despite revenue of KRW 3.06tn, marking a wide swing from the prior quarter.

This volatility appears to reflect a combination of the seasonal LPG and petrochemical cycle, swings at subsidiaries such as SK Bioscience, and non-operating items tied to derivatives and equity-method affiliates.

Over the trailing four quarters (Q3 2025 through Q2 2026), cumulative owners' net profit totaled KRW 187.6bn, an improvement when annualized relative to full-year 2025.

05

Industry analysis

The domestic LPG industry that SK Gas operates in is mature but is seen as maintaining a stable earnings structure, with an average adjusted operating margin of around 7% over the past five years including foreign exchange and derivative gains.

In 2025, however, weaker petrochemical market conditions reduced domestic sales volume, an effect largely offset by overseas trading gains. The PDH (propylene production) business run by affiliate SK Advanced has continued to underperform amid global oversupply, weighing on SK Gas's equity-method results.

Credit rating agencies view the strong creditworthiness of core affiliates SK Gas (AA-) and SK Chemicals (A+) as the foundation for SK Discovery's own credit standing.

In vaccines and biopharma, SK Bioscience is in a transition period after the end of the COVID-19 windfall, expanding its business model from self-developed vaccines toward global contract manufacturing through German CDMO subsidiary IDT Biologika, with the industry watching IDT's profit generation and clinical results for its pneumococcal vaccine candidate as re-rating catalysts.

As a pure holding company, SK Discovery's earnings are inherently tied to the business cycles of its affiliates—LPG market conditions and vaccine development outcomes—placing it in a similar competitive position to other domestic holding companies whose core revenue source is subsidiary dividends and equity value.

06

Outlook

SK Bioscience is conducting a global Phase 3 trial in the United States and Europe for GBP410, a 21-valent pneumococcal conjugate vaccine candidate co-developed with Sanofi, and has stated it is targeting interim results in the second half of 2027.

German subsidiary IDT Biologika has posted operating profit for four consecutive quarters since Q3 2025, and the company plans to expand high-value-added CDMO contracts and secure new customers across North America, Europe, and Asia in the second half.

Expansion of commercial production facilities at the Andong L HOUSE has been completed, providing manufacturing capacity to support future global supply growth, and the company secured roughly KRW 300bn in low-interest, long-term financing after being selected for a national growth fund program, to be used for R&D and facility upgrades.

Its in-house influenza vaccine SkyCellFlu has expanded its footprint in overseas public procurement by signing new supply agreements with the Pan American Health Organization (PAHO) and UNICEF, while securing the maximum allocation under Korea's national immunization program domestically.

SK Gas continues to benefit from the commercial operation of the Ulsan GPS LPG/LNG combined-cycle power plant, and the company plans to keep diversifying through LNG direct-import and terminal businesses.

At the group level, following the completed divestiture of SK D&D, additional portfolio rebalancing measures—including a potential sale of the SK Ecoplant Renewables stake and minority stakes in Ulsan GPS and SK Multi Utility—are reportedly under review.

07

Valuation

PER
5.1×
PBR
0.3×
ROE
5.9%
EPS
₩10,344
BPS
₩197,260
Dividend per share
₩2,000

SK Discovery tends to trade at a sizable discount to its net asset value, which can be viewed as reflecting both the typical holding-company discount and the volatility in subsidiary earnings.

Given that profit moved from a peak in 2022 down to a trough in 2024 before entering a recovery phase in 2025, the multiple at which the stock trades tends to sit closer to the band associated with the improving phase rather than the trough.

On the dividend side, the core mechanism for a holding company is collecting dividends from subsidiaries and passing them on to shareholders, and this has been reinforced by the introduction of interim dividends and expanded share buybacks.

That said, the fact that operating profit can swing back into a loss on a quarterly basis, as seen in Q2 2026, is a relevant consideration for valuation stability.

Overall, the company's market value can be seen as moving with the gap between the sum of its subsidiaries' equity value and its actual market capitalization, along with the market's assessment of how durable the profit recovery proves to be.

PER, EPS, PBR and BPS are all calculated in-house (the same method as Naver and Toss) · Dividend yield = cash dividend per share from DART filings (supplemented by KRX) ÷ current price · As of 2026-09-04

08

Bull factors

Ulsan GPS Operation and Trading Gains

SK Gas has expanded both revenue and profit generation year-on-year through the third quarter of 2025 cumulative, driven by the commercial operation of Ulsan GPS, the world's first LPG/LNG combined-cycle power plant.

Even when domestic LPG sales soften, the company has a structure that largely offsets this through overseas trading gains. As the power generation segment's contribution grows, it could support the dividend capacity of both SK Gas and its parent, SK Discovery.

Narrowing Losses at SK Bioscience's CDMO Business

German subsidiary IDT Biologika has been profitable for four consecutive quarters through Q2 2026 after turning profitable in Q3 2025. As IDT continues to improve its cost structure and win new customers, SK Bioscience's overall operating loss narrowed year-on-year in Q2 2026.

If CDMO expansion continues alongside the GBP410 pneumococcal vaccine trial, improved affiliate performance could feed through to SK Discovery's equity-method and consolidated results.

Asset Efficiency Through Portfolio Rebalancing

The SK Discovery group has continued portfolio rebalancing since 2023 under Vice Chairman Choi Chang-won, including a contract signed in September 2025 to sell its entire stake in joint venture SK D&D, with the deal closing in the first half of 2026.

The approved change of controlling shareholder at SK Ecoplant Renewables also reflects ongoing disposal of non-core assets. If this restructuring is completed, resources could become more concentrated around core affiliates SK Gas and SK Chemicals, potentially improving financial flexibility.

09

Bear factors

Significant Quarterly Earnings Volatility

Operating profit swung from KRW 189.8bn in Q1 2026 to an operating loss of KRW 30.4bn in Q2, while owners' net profit reversed from KRW 168.3bn to a net loss of KRW 46.8bn. The company also posted an operating loss in Q4 2025, meaning it has recorded a quarterly operating loss twice within the past year. This volatility can reduce the predictability of results.

SK Bioscience's Widening First-Half Loss

SK Bioscience posted first-half cumulative revenue of KRW 324.3bn and an operating loss of KRW 60.3bn in 2026, wider than the prior-year loss of KRW 52.5bn. The relocation to the Songdo R&PD center and expanded R&D spending weighed on costs.

A delay in the delivery schedule for some in-house vaccine volumes to Q3 also reduced Q2 revenue, a near-term negative for results.

Continued Weakness at PDH Affiliate SK Advanced

SK Gas affiliate SK Advanced continues to post weak results in its PDH (propylene production) business, weighing on SK Gas's pre-tax income through equity-method losses. Credit rating agencies assess that this weakness is unlikely to be resolved quickly as long as the global propylene oversupply persists.

10

Risk factors

Derivatives and Contingent Liabilities

The put-and-call swap (PRS) contract signed at the time of the 2019 SK Ecoplant sale has had its maturity extended to June 24, 2028.

As of end-September 2025, the company recognized a derivative asset of KRW 170.7bn under this contract, but future changes in fair value or settlement terms could alter the financial impact.

Commodity and Foreign Exchange Volatility

SK Gas's gas business centers on LPG import and sales, so profitability can vary significantly with international prices and exchange rates. Sharp moves in the won-dollar exchange rate or international LPG and propylene prices are factors that can directly affect SK Discovery's consolidated results.

Clinical Pipeline Risk in Biopharma

SK Bioscience's next-generation growth driver, GBP410 and other pipeline candidates, remain in Phase 3 clinical trials, leaving uncertainty around clinical outcomes and commercialization timing.

Since the vaccine segment has posted operating losses continuously since 2023, the success or failure of the pipeline could affect the pace of medium- to long-term earnings recovery at both SK Chemicals and SK Discovery.

11

What to watch next

  1. Around November 2026

    Check the Q3 2026 earnings disclosures of SK Discovery and its key affiliates to see whether results rebound from the Q2 loss and how profit trends develop at SK Gas and SK Bioscience.

  2. Around January 2027

    Assess the degree of seasonal profit recovery at the SK Gas segment in the Q4 results, which falls in the peak LPG demand season.

  3. Second half of 2027

    Interim results from the global Phase 3 trial of pneumococcal vaccine candidate GBP410, co-developed with Sanofi, are expected, which could serve as a catalyst for re-rating SK Bioscience's pipeline value.

  4. Timing unconfirmed (watch for further disclosures from H2 2026 onward)

    Monitor the progress of additional portfolio rebalancing measures, including a potential sale of the SK Ecoplant Renewables stake and minority stakes in Ulsan GPS and SK Multi Utility.

12

Overall view

As a pure holding company, SK Discovery's results depend on the performance and equity value of SK Gas and SK Chemicals (including SK Bioscience).

In 2025, both revenue and operating profit improved and owners' net profit widened its surplus, but quarterly volatility remains significant, as shown by the strong Q1 2026 results followed by an operating loss in Q2.

SK Gas maintains a stable earnings base through the operation of Ulsan GPS and trading gains, though weakness at PDH affiliate SK Advanced remains a drag, while SK Bioscience's profit contribution from IDT Biologika is growing even as its first-half cumulative loss widened.

At the group level, portfolio rebalancing continues with the completed sale of SK D&D and changes related to SK Ecoplant Renewables' ownership, reshaping the asset structure.

Going forward, whether Q3 results rebound, the extent of seasonal profit recovery in the LPG peak season, the outcome of the GBP410 trial, and progress on further asset sales will likely serve as key indicators for judging earnings and structural change. Investors should weigh these multiple factors together when forming their own assessment.

13

Sources

  1. Korea Exchange (KRX) — Prices · Market Cap · Volume
  2. FSS electronic disclosure system (DART) — Financial statements · Dividend filings
Show 18 more articles and sources
  1. kisrating.com
  2. m.irgo.co.kr
  3. comp.wisereport.co.kr
  4. jasoseol.com
  5. comp.wisereport.co.kr
  6. skdiscovery.com
  7. seo.goover.ai
  8. judal.co.kr
  9. thevc.kr
  10. skdiscovery.com
  11. m.etnews.com
  12. newsway.co.kr
  13. linkareer.com
  14. hkn24.com
  15. skdiscovery.com
  16. sk.co.kr
  17. alphasquare.co.kr
  18. markets.hankyung.com

Report written 2026-09-05 · Data as of 2026-09-04

This content is AI analysis of market data and web search results, provided for information only. It is not a solicitation or recommendation to invest. Investment decisions and their consequences are the investor's own responsibility. Data may be delayed or contain errors.