|
End-of-day quote
Korea S.E.
2026-09-28
|
5-day change | 1st Jan Change | ||
| 12,610.00 KRW | -1.41% |
|
+22.67% | +143.91% |
| 02-04 | New Power Plasma announced that it has received KRW 21 billion in funding | CI |
| 01-28 | New Power Plasma to divest 21 billion won worth of own shares | RE |
Projected Income Statement: New Power Plasma
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Net sales 1 | - | 578 | 723.5 | 831.6 | 920.6 |
| Change | - | - | 25.17% | 14.94% | 10.7% |
| EBITDA 1 | - | - | 120.3 | 133.1 | 141.6 |
| Change | - | - | - | 10.64% | 6.39% |
| EBIT 1 | - | 30.86 | 64.9 | 80.5 | 91.2 |
| Change | - | - | 110.28% | 24.04% | 13.29% |
| Interest Paid 2 | - | - | -12,500 | -10,700 | -8,800 |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Change | - | - | - | - | - |
| Net income | 19.11 | - | - | - | - |
| Change | - | - | - | - | - |
| Announcement Date | 3/21/25 | 2/13/26 | - | - | - |
1KRW in Billions2KRW in Million
Estimates
Forecast Balance Sheet: New Power Plasma
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 117 | 58.9 | -6.6 |
| Change | - | - | - | -49.66% | -111.21% |
| Announcement Date | 3/21/25 | 2/13/26 | - | - | - |
1KRW in Billions
Estimates
Cash Flow Forecast: New Power Plasma
| Fiscal Period: December | 2026 | 2027 | 2028 |
|---|---|---|---|
| CAPEX 1 | 40 | 40 | 40 |
| Change | - | 0% | 0% |
| Free Cash Flow (FCF) 1 | 54,000 | 66,400 | 74,100 |
| Change | - | 22.96% | 11.6% |
| Announcement Date | - | - | - |
1KRW in Million
Estimates
Forecast Financial Ratios: New Power Plasma
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
Profitability | |||||
| EBITDA Margin (%) | - | - | 16.63% | 16.01% | 15.38% |
| EBIT Margin (%) | - | 5.34% | 8.97% | 9.68% | 9.91% |
| EBT Margin (%) | - | - | - | - | - |
| Net margin (%) | - | - | - | - | - |
| FCF margin (%) | - | - | 7,463.72% | 7,984.61% | 8,049.1% |
| FCF / Net Income (%) | - | - | - | - | - |
Profitability | |||||
| ROA | - | - | 4.7% | 4.7% | 5% |
| ROE | - | - | 13% | 13.2% | 13.6% |
Financial Health | |||||
| Leverage (Debt/EBITDA) | - | - | 0.97x | 0.44x | - |
| Debt / Free cash flow | - | - | 0x | 0x | - |
Capital Intensity | |||||
| CAPEX / Current Assets (%) | - | - | 5.53% | 4.81% | 4.34% |
| CAPEX / EBITDA (%) | - | - | 33.25% | 30.05% | 28.25% |
| CAPEX / FCF (%) | - | - | 0.07% | 0.06% | 0.05% |
Items per share | |||||
| Cash flow per share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| Dividend per Share 1 | - | - | 50 | 50 | 50 |
| Change | - | - | - | 0% | 0% |
| Book Value Per Share 1 | - | - | 7,392 | 8,385 | 9,555 |
| Change | - | - | - | 13.43% | 13.95% |
| EPS 1 | 472 | - | - | - | - |
| Change | - | - | - | - | - |
| Nbr of stocks (in thousands) | 40,466 | - | 40,466 | 40,466 | 40,466 |
| Announcement Date | 3/21/25 | - | - | - | - |
1KRW
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | - | - |
| PBR | 1.71x | 1.5x |
| EV / Sales | 0.87x | 0.68x |
| Yield | 0.4% | 0.4% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Annual profits - Rate of surprise
- Stock Market
- Stocks
- A144960 Stock
- Financials New Power Plasma
Select your edition
All financial news and data tailored to specific country editions
