SK Hynix $28.6B Buyback & Capital Allocation Model

KRX: 000660
Baseline Cap: $142.0B Net Income: $18.5B/yr
Shares Retired
198.4M
-27.2% Total Float
Pro-Forma EPS Accretion
$34.93
+37.5% EPS Expansion
Avg Execution Price
$144.15
7.2% Below Peak
Ending Share Count
529.6M
Initial: 728.0M
Quarterly Tranche Execution & Retired Float Capital Deployed ($B) vs Shares (M)
Semiconductor Capex Opportunity Cost Benchmark Trade-off Matrix for $28.6B Capital
Quarterly Schedule Breakdown
Quarter Capital ($B) Market Price Exec Price Retired (M) Remaining Shares (M) Run-Rate EPS
Enjoy this tool? Build your own with Super