|
End-of-day quote
Korea S.E.
2026-09-18
|
5-day change | 1st Jan Change | ||
| 3,580.00 KRW | +0.42% |
|
-1.10% | -43.80% |
| 05-14 | 3A Logics Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 04-09 | 3alogics inc wins 11.4 billion won order | RE |
Projected Income Statement: 3A Logics Inc.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| Net sales 1 | - | 14.49 | 30.5 | 51.7 |
| Change | - | - | 110.42% | 69.51% |
| EBITDA | - | - | - | - |
| Change | - | - | - | - |
| EBIT 1 | - | -2.686 | 6.5 | 13.2 |
| Change | - | - | 341.96% | 103.08% |
| Interest Paid | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | -3.607 | 6.5 | 13.2 |
| Change | - | - | 280.2% | 103.08% |
| Net income 1 | 8.562 | -3.607 | 5.2 | 10.6 |
| Change | - | -142.13% | 244.16% | 103.85% |
| Announcement Date | 3/20/25 | 3/20/26 | - | - |
1KRW in Billions
Estimates
Forecast Balance Sheet: 3A Logics Inc.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 3/20/25 | 3/20/26 | - | - |
Estimates
Cash Flow Forecast: 3A Logics Inc.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 2,893 | 2,059 | 4,505 | - | 329.7 | 1,725 |
| Change | - | -28.83% | 118.82% | - | - | 423.07% |
| Free Cash Flow (FCF) 1 | -5,843 | -5,427 | -7,509 | 520.2 | -3,036 | -8,697 |
| Change | - | 7.12% | -38.37% | 106.93% | -683.72% | -186.45% |
| Announcement Date | 3/1/21 | 3/1/22 | 3/1/23 | 4/12/24 | 3/1/25 | 3/1/26 |
1KRW in Million
Estimates
Forecast Financial Ratios: 3A Logics Inc.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | - | - | - | - | - | - | - |
| EBIT Margin (%) | - | - | - | - | - | -18.53% | 21.31% | 25.53% |
| EBT Margin (%) | - | - | - | - | - | -24.89% | 21.31% | 25.53% |
| Net margin (%) | - | - | - | - | - | -24.89% | 17.05% | 20.5% |
| FCF margin (%) | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | - | - | - | - | - | - | - | - |
| ROE | - | - | - | - | - | -7.47% | 6.7% | 12.7% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | 2.44x | 3.9x | 3.48x | -2.16x | - | -3.44x | - | - |
| Debt / Free cash flow | -2.47x | -3.51x | -2.59x | 27.35x | - | -0.53x | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - | - | 4,924 | 8,139 | 8,704 |
| Change | - | - | - | - | - | - | 65.29% | 6.94% |
| EPS 1 | - | - | - | - | 1,324 | -379 | 544 | 1,109 |
| Change | - | - | - | - | - | -128.63% | 243.54% | 103.86% |
| Nbr of stocks (in thousands) | - | - | - | - | 9,287 | 9,585 | 9,628 | 9,628 |
| Announcement Date | - | - | - | - | 3/20/25 | 3/20/26 | - | - |
1KRW
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 6.58x | 3.23x |
| PBR | 0.44x | 0.41x |
| EV / Sales | 1.13x | 0.67x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Annual profits - Rate of surprise
- Stock Market
- Stocks
- A177900 Stock
- Financials 3A Logics Inc.
Select your edition
All financial news and data tailored to specific country editions
