| |
|
|
Sun Kwang Co., Ltd. (003100) |
|
|
KOSDAQ |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Par Value |
1,000 | 1,000 | 1,000 | 1,000 |
| Yearly Highest Price |
12,400 | 12,650 | 23,800 | 16,100 |
| Yearly Lowest Price |
5,150 | 6,400 | 8,800 | 11,900 |
| Common Shares O/S |
6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
785 | 627 | 900 | 966 |
| Dividends (%) |
20.0 | 18.0 | 22.0 | - |
|
 |
(Company/Sector/Market) |
| |
2006.12 | 2007.12 |
| Beta |
0.67 /- / 1.00 | 0.84 /- / 1.00 |
| Volatility |
45.33 /- / 25.16 | 44.78 /- / 21.85 |
|
 |
(unit : Won) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Earnings Per Share |
1,549 | 329 | 1,491 | 2,284 |
| Sales Per Share |
13,617 | 17,595 | 17,601 | 18,302 |
| Book Value Per Share |
19,741 | 19,943 | 21,290 | 21,649 |
| Cash Flow Per Share |
2,495.26 | - 739.64 | 3,285.29 | 2,235.30 |
|
 |
(Unit : Times) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Price / Earnings (H/L) |
8.01/3.32 | 38.45/19.45 | 15.96/5.90 | 7.05/5.21 |
| Price / Sales (H/L) |
0.91/0.38 | 0.72/0.36 | 1.35/0.50 | 0.88/0.65 |
| Price / Book (H/L) |
0.63/0.26 | 0.63/0.32 | 1.12/0.41 | 0.74/0.55 |
| Price / Cash Flow (H/L) |
4.97 / 2.06 | - /- | 7.24 / 2.68 | 7.20 / 5.32 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
04.12 |
05.12 |
06.12 |
07.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
894 |
1,041 |
1,229 |
1,534 |
1,646 |
1,764 |
1,675 |
1,844 |
| NOPLAT |
60 |
70 |
21 |
87 |
41 |
87 |
94 |
123 |
| Return on Invested Capital |
6 |
16 |
1 |
14 |
2 |
10 |
5 |
6 |
| WACC |
5 |
6 |
6 |
6 |
5 |
7 |
6 |
7 |
| Economic Value Added |
11.2 |
33.3 |
- 56.8 |
17.5 |
- 54.9 |
6.6 |
- 7.3 |
- 3.5 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2005.12 | 2006.12 | 2007.12 | 2008.03 |
| Enterprise Value(EV) |
1,420.05 | 1,483.61 | 1,570.89 | 1,659.92 |
| EBITDA |
94.14 | 188.98 | 251.61 | 337.19 |
| EBITDA/Sales |
0.11 | 0.17 | 0.22 | 0.29 |
| EBITDA/Financial Exp. |
2.55 | 3.27 | 4.52 | 6.93 |
| EV/EBITDA |
15.08 | 7.85 | 6.24 | 4.92 |
|
|
|
|
