|
End-of-day quote
Korea S.E.
2026-10-16
|
5-day change | 1st Jan Change | ||
| 11,670.00 KRW | +10.62% |
|
-19.18% | -14.06% |
| 08-13 | UniTest Incorporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 06-12 | UniTest Secures Nearly $40 Million Solar Power Plant Contract in Guam | MT |
Projected Income Statement: UniTest Incorporation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 114.6 | 123.8 | 167.8 | - | - | 194.7 | 356.9 | 400.2 |
| Change | - | 8.03% | 35.54% | - | - | - | 83.31% | 12.13% |
| EBITDA 1 | -5.4 | -1.35 | 11.63 | - | - | 30.8 | 71.3 | 73.2 |
| Change | - | 75.01% | 962.05% | - | - | - | 131.49% | 2.66% |
| EBIT 1 | -9.05 | -5.992 | 7.143 | - | - | 25.3 | 65.2 | 66 |
| Change | - | 33.79% | 219.2% | - | - | - | 157.71% | 1.23% |
| Interest Paid 2 | -321 | -649 | - | - | - | -2,000 | -1,000 | -400 |
| Earnings before Tax (EBT) 1 | -7.114 | -8.949 | 4.005 | - | - | 24.8 | 63.7 | 64.7 |
| Change | - | -25.8% | 144.75% | - | - | - | 156.85% | 1.57% |
| Net income 1 | -5.988 | -6.905 | 6.75 | -26.46 | -20.79 | 20.1 | 49.8 | 50.8 |
| Change | - | -15.32% | 197.75% | -491.95% | 21.44% | 196.7% | 147.76% | 2.01% |
| Announcement Date | 2/9/22 | 2/13/23 | 3/15/24 | 3/20/25 | 3/19/26 | - | - | - |
1KRW in Billions2KRW in Million
Estimates
Forecast Balance Sheet: UniTest Incorporation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | -34.5 | -23 | - | - | - | -3.3 | -38.4 | -41.5 |
| Change | - | 33.33% | - | - | - | - | -1,063.64% | -8.07% |
| Announcement Date | 2/9/22 | 2/13/23 | 3/15/24 | 3/20/25 | 3/19/26 | - | - | - |
1KRW in Billions
Estimates
Cash Flow Forecast: UniTest Incorporation
| Fiscal Period: December | 2021 | 2022 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| CAPEX 1 | 16.82 | 2.764 | 3 | 22 | 39.5 |
| Change | - | -83.57% | - | 633.33% | 79.55% |
| Free Cash Flow (FCF) 1 | -21,512 | -22,611 | 19,800 | 22,300 | 7,800 |
| Change | - | -5.11% | - | 12.63% | -65.02% |
| Announcement Date | 2/9/22 | 2/13/23 | - | - | - |
1KRW in Million
Estimates
Forecast Financial Ratios: UniTest Incorporation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | -4.71% | -1.09% | 6.93% | - | - | 15.82% | 19.98% | 18.29% |
| EBIT Margin (%) | -7.9% | -4.84% | 4.26% | - | - | 12.99% | 18.27% | 16.49% |
| EBT Margin (%) | -6.21% | -7.23% | 2.39% | - | - | 12.74% | 17.85% | 16.17% |
| Net margin (%) | -5.23% | -5.58% | 4.02% | - | - | 10.32% | 13.95% | 12.69% |
| FCF margin (%) | -18,775.32% | -18,266.96% | - | - | - | 10,169.49% | 6,248.25% | 1,949.03% |
| FCF / Net Income (%) | 359,255.05% | 327,436.52% | - | - | - | 98,507.46% | 44,779.12% | 15,354.33% |
Profitability | ||||||||
| ROA | -2.96% | -2.69% | - | - | - | 10.8% | 21.1% | 17.4% |
| ROE | -5.23% | -4.67% | - | - | - | 17.7% | 34.6% | 27.2% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 14.68% | 2.23% | - | - | - | 1.54% | 6.16% | 9.87% |
| CAPEX / EBITDA (%) | -311.52% | -204.83% | - | - | - | 9.74% | 30.86% | 53.96% |
| CAPEX / FCF (%) | -0.08% | -0.01% | - | - | - | 0.02% | 0.1% | 0.51% |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | 150 | 250 | 400 |
| Change | - | - | - | - | - | - | 66.67% | 60% |
| Book Value Per Share 1 | 7,141 | 6,720 | - | - | - | 5,327 | 7,268 | 9,109 |
| Change | - | -5.89% | - | - | - | - | 36.44% | 25.33% |
| EPS 1 | -295 | -262 | 332 | -1,301 | -1,022 | 879 | 2,181 | 2,226 |
| Change | - | 11.19% | 226.72% | -491.87% | 21.45% | 186.01% | 148.12% | 2.06% |
| Nbr of stocks (in thousands) | 20,333 | 20,333 | 20,333 | 20,333 | 20,333 | 20,333 | 20,333 | 20,333 |
| Announcement Date | 2/9/22 | 2/13/23 | 3/15/24 | 3/20/25 | 3/19/26 | - | - | - |
1KRW
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 13.3x | 5.35x |
| PBR | 2.19x | 1.61x |
| EV / Sales | 1.2x | 0.56x |
| Yield | 1.29% | 2.14% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
11,670.00KRW
Average target price
15,000.00KRW
Spread / Average Target
+28.53%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- A086390 Stock
- Financials UniTest Incorporation
Select your edition
All financial news and data tailored to specific country editions
