Print
Daewoong (003090)   STOCK
 
 
(unit : Won, Share)
Fiscal Year End 05.0306.0307.0308.03
Par Value 2,500  2,500  2,500  2,500 
Yearly Highest Price 10,700  28,900  27,200  42,000 
Yearly Lowest Price 4,805  9,150  14,500  21,950 
Common Shares O/S 6,297,926  6,297,926  6,297,926  6,297,926 
Preferred Shares O/S ----
Market Cap.(100Mn.Won) 597  1,253  1,514  2,487 
Dividends (%) 15.016.018.020.0
(Company/Sector/Market)
  2006.122007.12
Beta 0.98 / 0.91 / 1.00  0.70 / 1.02 / 1.00 
Volatility 45.39 / 19.19 / 18.09  41.52 / 26.62 / 22.80 
(unit : Won)
Fiscal Year End 05.0306.0307.0308.03
Earnings Per Share 1,672  2,104  4,336  5,362 
Sales Per Share 4,739  6,016  8,718  10,494 
Book Value Per Share 21,010  22,436  24,878  29,310 
Cash Flow Per Share 1,039.48  1,461.01  625.04  1,304.66 
(Unit : Times)
Fiscal Year End 05.0306.0307.0308.03
Price / Earnings (H/L) 6.40/2.8713.74/4.356.27/3.347.83/4.09
Price / Sales (H/L) 2.26/1.014.80/1.523.12/1.664.00/2.09
Price / Book (H/L) 0.51/0.231.29/0.411.09/0.581.43/0.75
Price / Cash Flow (H/L) 10.29 / 4.62  19.78 / 6.26  43.52 / 23.20  32.19 / 16.82 
(Unit : 100Mn.Won, %)
Fiscal Year End 05.03 06.03 07.03 08.03
Company Sector Company Sector Company Sector Company Sector
Invested Capital 178  144  169  - 149  - 159  -
NOPLAT 81  29  111  - 221  - 262  -
Return on Invested Capital 45  20  66  - 148  - 165  -
WACC - - -
Economic Value Added 70.5  18.8  99.1  -     211.8  -     251.7  -    
(Unit : 100Mn.Won, Times)
Fiscal Year End 2005.03 2006.03 2007.03 2008.03
Enterprise Value(EV) 597.04 1,253.29 1,514.65 2,487.68 
EBITDA 113.99 159.39 273.51 317.17 
EBITDA/Sales 0.42 0.46 0.55 0.53 
EBITDA/Financial Exp. 158,317.17 3,881.83 1,585,849.05 
EV/EBITDA 5.24 7.86 5.54 7.84