Company Valuation: New Power Plasma

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 178,859 209,208 356,504 - -
Change - 16.97% 70.41% - -
Enterprise Value (EV) 1 178.9 209.2 473.5 415.4 349.9
Change - 16.97% 126.33% -12.27% -15.77%
P/E 9.36x - - - -
PBR - - 1.19x 1.05x 0.92x
PEG - - - - -
Capitalization / Revenue - 0.36x 0.49x 0.43x 0.39x
EV / Revenue - 0.36x 0.65x 0.5x 0.38x
EV / EBITDA - - 3.94x 3.12x 2.47x
EV / EBIT - 6.78x 7.3x 5.16x 3.84x
EV / FCF - - 8.77x 6.26x 4.72x
FCF Yield - - 11.4% 16% 21.2%
Dividend per Share 3 - - 50 50 50
Rate of return - - 0.57% 0.57% 0.57%
EPS 3 472 - - - -
Distribution rate - - - - -
Net sales 1 - 578 723.5 831.6 920.6
EBITDA 1 - - 120.3 133.1 141.6
EBIT 1 - 30.86 64.9 80.5 91.2
Net income 19.11 - - - -
Net Debt 1 - - 117 58.9 -6.6
Reference price 3 4,420.00 5,170.00 8,810.00 8,810.00 8,810.00
Nbr of stocks (in thousands) 40,466 40,466 40,466 - -
Announcement Date 21/03/25 13/02/26 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.65x3.94x - 266M
38.45x12.93x29.42x0.61% 659B
31.7x10.51x25.93x0.38% 373B
30.08x6.76x20.79x1.62% 152B
33.2x3.59x16.57x1.57% 85.93B
51.39x6.83x23.83x0.29% 21.45B
40.22x12.92x26.83x0.94% 20.17B
19.69x2.84x12.16x1.55% 15.09B
46.34x8.65x25.77x - 13.8B
Average 36.38x 7.30x 20.58x 0.99% 149.02B
Weighted average by Cap. 35.39x 10.70x 26.28x 0.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. A144960 Stock
  4. Valuation New Power Plasma
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!