|
End-of-day quote
Korea S.E.
2026-10-23
|
5-day change | 1st Jan Change | ||
| 11,120.00 KRW | -5.68% |
|
+9.88% | +68.48% |
Projected Income Statement: Uniquest Corporation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 739.5 | 665.9 | - | 0.9332 | 1.104 | 1.287 |
| Change | - | - | -9.94% | - | - | 18.27% | 16.57% |
| EBITDA 1 | - | 43.9 | - | - | 0.0652 | 0.0789 | 0.0935 |
| Change | - | - | - | - | - | 21.01% | 18.5% |
| EBIT 1 | - | 40.91 | - | - | 0.0654 | 0.0816 | 0.0984 |
| Change | - | - | - | - | - | 24.69% | 20.66% |
| Interest Paid 2 | - | -3,370 | - | - | -7.1 | -9 | -6.8 |
| Earnings before Tax (EBT) 1 | - | 46.79 | - | - | 0.0604 | 0.0704 | 0.0897 |
| Change | - | - | - | - | - | 16.56% | 27.41% |
| Net income 1 | 62.56 | 44.43 | - | 20.62 | 0.0494 | 0.0595 | 0.075 |
| Change | - | -28.98% | - | - | -99.76% | 20.57% | 25.97% |
| Announcement Date | 3/10/22 | 3/2/23 | 3/21/24 | 3/19/26 | - | - | - |
1KRW in Billions2KRW in Million
Estimates
Forecast Balance Sheet: Uniquest Corporation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | 67.2 | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 3/10/22 | 3/2/23 | 3/21/24 | 3/19/26 | - | - | - |
Estimates
Cash Flow Forecast: Uniquest Corporation
| Fiscal Period: December | 2022 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| CAPEX 1 | 0.5256 | 0.0029 | 0.0025 | 0.0022 |
| Change | - | - | -13.79% | -12% |
| Free Cash Flow (FCF) 1 | - | -60.1 | 61.2 | 70.5 |
| Change | - | - | 201.83% | 15.2% |
| Announcement Date | 3/2/23 | - | - | - |
1KRW in Million
Estimates
Forecast Financial Ratios: Uniquest Corporation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | 5.94% | - | - | - | 6.99% | 7.15% | 7.27% |
| EBIT Margin (%) | - | 5.53% | - | - | - | 7.01% | 7.39% | 7.65% |
| EBT Margin (%) | - | 6.33% | - | - | - | 6.47% | 6.38% | 6.97% |
| Net margin (%) | - | 6.01% | - | - | - | 5.29% | 5.39% | 5.83% |
| FCF margin (%) | - | - | - | - | - | -6,439.86% | 5,544.73% | 5,479.56% |
| FCF / Net Income (%) | - | - | - | - | - | -121,783.18% | 102,857.14% | 94,062.71% |
Profitability | ||||||||
| ROA | - | 15.16% | - | - | - | 7.3% | 6.8% | 8.1% |
| ROE | - | 13.53% | - | - | - | 18.35% | 18.6% | 19.55% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | 1.53x | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | 0.07% | - | - | - | 0.31% | 0.23% | 0.17% |
| CAPEX / EBITDA (%) | - | 1.2% | - | - | - | 4.45% | 3.17% | 2.35% |
| CAPEX / FCF (%) | - | - | - | - | - | -0% | 0% | 0% |
Items per share | ||||||||
| Cash flow per share 1 | - | -2,095 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | 240.1 | - | - | - | 200 | 200 | 200 |
| Change | - | - | - | - | - | - | 0% | 0% |
| Book Value Per Share 1 | - | 15,675 | - | - | - | 13,424 | 15,768 | 18,805 |
| Change | - | - | - | - | - | - | 17.46% | 19.26% |
| EPS 1 | 2,648 | 2,225 | - | - | 1,026 | 2,284 | 2,755 | 3,470 |
| Change | - | -15.96% | - | - | - | 122.66% | 20.6% | 25.93% |
| Nbr of stocks (in thousands) | 22,285 | 21,843 | - | - | 21,600 | 21,600 | 21,600 | 21,600 |
| Announcement Date | 3/10/22 | 3/2/23 | - | - | 3/19/26 | - | - | - |
1KRW
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 4.87x | 4.04x |
| PBR | 0.83x | 0.71x |
| EV / Sales | 257x | 218x |
| Yield | 1.8% | 1.8% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Annual profits - Rate of surprise
- Stock Market
- Stocks
- A077500 Stock
- Financials Uniquest Corporation
Select your edition
All financial news and data tailored to specific country editions
