|
End-of-day quote
Korea S.E.
2026-08-21
|
5-day change | 1st Jan Change | ||
| 9,740.00 KRW | -5.62% |
|
-22.02% | +88.39% |
| 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) 1 | - | - | 62.5 | 69 | 79.9 |
| Change | - | - | - | 10.4% | 15.8% |
| Net income 1 | 19.11 | - | 39.4 | 45.4 | 53.2 |
| Change | - | - | - | 15.23% | 17.18% |
| 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 | 741,000 |
| Change | - | 22.96% | 1,015.96% |
| 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 (%) | - | - | 8.64% | 8.3% | 8.68% |
| Net margin (%) | - | - | 5.45% | 5.46% | 5.78% |
| FCF margin (%) | - | - | 7,463.72% | 7,984.61% | 80,490.98% |
| FCF / Net Income (%) | - | - | 137,055.84% | 146,255.51% | 1,392,857.14% |
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% | 0.01% |
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 | - | 1,115 | 1,232 | 1,426 |
| Change | - | - | - | 10.49% | 15.75% |
| Nbr of stocks (in thousands) | 40,466 | - | 40,466 | 40,466 | 40,466 |
| Announcement Date | 3/21/25 | - | - | - | - |
1KRW
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 8.74x | 7.91x |
| PBR | 1.32x | 1.16x |
| EV / Sales | 0.71x | 0.54x |
| Yield | 0.51% | 0.51% |
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
