| |
|
|
Doosan Corp. (000150) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Par Value |
5,000 | 5,000 | 5,000 | 5,000 |
| Yearly Highest Price |
35,000 | 56,900 | 295,000 | 206,500 |
| Yearly Lowest Price |
10,400 | 26,000 | 51,000 | 128,000 |
| Common Shares O/S |
23,712,743 | 23,869,961 | 24,242,104 | 24,261,892 |
| Preferred Shares O/S |
5,769,814 | 5,769,814 | 5,769,814 | 5,769,814 |
| Market Cap.(100Mn.Won) |
8,898 | 14,890 | 47,854 | 49,747 |
| Dividends (%) |
- | - | - | - |
|
 |
(Company/Sector/Market) |
| |
2006.12 | 2007.12 |
| Beta |
1.41 / 0.98 / 1.00 | 1.22 / 0.84 / 1.00 |
| Volatility |
48.10 / 21.69 / 18.09 | 60.43 / 25.00 / 22.80 |
|
 |
(unit : Won) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Earnings Per Share |
367 | 1,026 | 1,523 | - 3,320 |
| Sales Per Share |
85,212 | 83,119 | 80,205 | 70,720 |
| Book Value Per Share |
18,443 | 18,073 | 21,054 | 21,503 |
| Cash Flow Per Share |
7,437.81 | 1,511.19 | 10,257.38 | - 8,741.27 |
|
 |
(Unit : Times) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Price / Earnings (H/L) |
95.37/28.34 | 55.46/25.34 | 193.70/33.49 | -/- |
| Price / Sales (H/L) |
0.41/0.12 | 0.68/0.31 | 3.68/0.64 | 2.92/1.81 |
| Price / Book (H/L) |
1.90/0.56 | 3.15/1.44 | 14.01/2.42 | 9.60/5.95 |
| Price / Cash Flow (H/L) |
4.71 / 1.40 | 37.65 / 17.20 | 28.76 / 4.97 | - /- |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
04.12 |
05.12 |
06.12 |
07.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
16,209 |
861 |
13,739 |
927 |
12,613 |
940 |
10,790 |
886 |
| NOPLAT |
857 |
157 |
135 |
128 |
390 |
139 |
528 |
66 |
| Return on Invested Capital |
5 |
15 |
0 |
12 |
3 |
9 |
4 |
8 |
| WACC |
8 |
5 |
6 |
6 |
6 |
6 |
7 |
6 |
| Economic Value Added |
- 470.6 |
108.4 |
- 702.4 |
61.4 |
- 485.6 |
43.9 |
- 298.7 |
18.3 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2005.12 | 2006.12 | 2007.12 | 2008.03 |
| Enterprise Value(EV) |
22,047.97 | 26,821.80 | 57,319.95 | 59,816.03 |
| EBITDA |
2,085.92 | 1,749.84 | 2,007.10 | 1,382.58 |
| EBITDA/Sales |
0.11 | 0.09 | 0.11 | 0.08 |
| EBITDA/Financial Exp. |
1.87 | 1.73 | 2.54 | 2.15 |
| EV/EBITDA |
10.57 | 15.33 | 28.56 | 43.26 |
|
|
|
|
