| |
|
|
Hwacheon Machine Tool (000850) |
|
|
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 |
29,000 | 72,900 | 53,100 | 38,350 |
| Yearly Lowest Price |
17,900 | 26,000 | 21,600 | 20,200 |
| Common Shares O/S |
2,200,000 | 2,200,000 | 2,200,000 | 2,200,000 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
587 | 1,183 | 484 | 737 |
| Dividends (%) |
20.0 | 20.0 | 20.0 | - |
|
 |
(Company/Sector/Market) |
| |
2008.06 | 2009.06 |
| Beta |
0.58 / 1.37 / 1.00 | 0.57 / 1.40 / 1.00 |
| Volatility |
39.07 / 47.15 / 26.01 | 49.33 / 66.82 / 41.28 |
|
 |
(unit : Won) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Earnings Per Share |
4,559 | 5,702 | 7,367 | 3,044 |
| Sales Per Share |
56,456 | 64,935 | 67,631 | 40,612 |
| Book Value Per Share |
37,797 | 40,947 | 48,342 | 49,605 |
| Cash Flow Per Share |
4,182.74 | 5,535.76 | 5,938.48 | 2,890.90 |
|
 |
(Unit : Times) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Price / Earnings (H/L) |
6.36/3.93 | 12.78/4.56 | 7.21/2.93 | 12.60/6.64 |
| Price / Sales (H/L) |
0.51/0.32 | 1.12/0.40 | 0.79/0.32 | 0.94/0.50 |
| Price / Book (H/L) |
0.77/0.47 | 1.78/0.63 | 1.10/0.45 | 0.77/0.41 |
| Price / Cash Flow (H/L) |
6.93 / 4.28 | 13.17 / 4.70 | 8.94 / 3.64 | 13.27 / 6.99 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
05.12 |
06.12 |
07.12 |
08.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
611 |
169 |
601 |
176 |
663 |
179 |
714 |
264 |
| NOPLAT |
40 |
16 |
77 |
16 |
96 |
17 |
89 |
31 |
| Return on Invested Capital |
6 |
9 |
12 |
9 |
14 |
9 |
12 |
11 |
| WACC |
5 |
6 |
5 |
6 |
6 |
7 |
5 |
6 |
| Economic Value Added |
5.1 |
4.8 |
43.2 |
4.6 |
52.8 |
4.3 |
46.2 |
12.8 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2006.12 | 2007.12 | 2008.12 | 2009.09 |
| Enterprise Value(EV) |
587.40 | 1,183.60 | 484.00 | 737.00 |
| EBITDA |
134.71 | 163.16 | 154.58 | 44.48 |
| EBITDA/Sales |
0.11 | 0.11 | 0.10 | 0.05 |
| EBITDA/Financial Exp. |
11.36 | 20.66 | 20.91 | 5.52 |
| EV/EBITDA |
4.36 | 7.25 | 3.13 | 16.57 |
|
|
|
|
