| |
|
|
Doosan Corp. (000150) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Par Value |
5,000 | 5,000 | 5,000 | 5,000 |
| Yearly Highest Price |
56,900 | 295,000 | 212,000 | 134,000 |
| Yearly Lowest Price |
26,000 | 51,000 | 57,400 | 76,900 |
| Common Shares O/S |
23,869,961 | 24,242,104 | 24,732,792 | 24,836,392 |
| Preferred Shares O/S |
5,769,814 | 5,769,814 | 5,769,814 | 5,769,814 |
| Market Cap.(100Mn.Won) |
14,890 | 47,854 | 24,972 | 23,793 |
| Dividends (%) |
- | - | 20.0 | - |
|
 |
(Company/Sector/Market) |
| |
2008.06 | 2009.06 |
| Beta |
1.41 /- / 1.00 | 1.36 / 0.96 / 1.00 |
| Volatility |
62.72 / 26.72 / 26.01 | 80.27 / 42.41 / 41.28 |
|
 |
(unit : Won) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Earnings Per Share |
1,026 | 1,077 | 4,739 | 10,586 |
| Sales Per Share |
83,119 | 69,368 | 62,913 | 49,383 |
| Book Value Per Share |
18,073 | 21,842 | 50,531 | 57,337 |
| Cash Flow Per Share |
1,511.19 | 10,032.61 | 6,052.33 | - 992.60 |
|
 |
(Unit : Times) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Price / Earnings (H/L) |
55.46/25.34 | 273.91/47.35 | 44.74/12.11 | 12.66/7.26 |
| Price / Sales (H/L) |
0.68/0.31 | 4.25/0.74 | 3.37/0.91 | 2.71/1.56 |
| Price / Book (H/L) |
3.15/1.44 | 13.51/2.33 | 4.20/1.14 | 2.34/1.34 |
| Price / Cash Flow (H/L) |
37.65 / 17.20 | 29.40 / 5.08 | 35.03 / 9.48 | - /- |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
05.12 |
06.12 |
07.12 |
08.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
13,738 |
137 |
12,613 |
283 |
10,782 |
219 |
8,035 |
257 |
| NOPLAT |
135 |
28 |
390 |
45 |
349 |
45 |
- 355 |
48 |
| Return on Invested Capital |
0 |
21 |
3 |
16 |
3 |
20 |
- 4 |
18 |
| WACC |
6 |
7 |
6 |
7 |
7 |
7 |
8 |
7 |
| Economic Value Added |
- 702.4 |
18.9 |
- 485.6 |
25.6 |
- 459.6 |
28.5 |
- 1,069.3 |
28.4 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2006.12 | 2007.12 | 2008.12 | 2009.09 |
| Enterprise Value(EV) |
26,821.80 | 57,319.95 | 29,828.61 | 26,063.75 |
| EBITDA |
1,749.84 | 1,692.48 | 1,205.65 | - 880.95 |
| EBITDA/Sales |
0.09 | 0.10 | 0.08 | - 0.07 |
| EBITDA/Financial Exp. |
1.73 | 2.49 | 2.17 | - 2.06 |
| EV/EBITDA |
15.33 | 33.87 | 24.74 | - |
|
|
|
|
