| |
|
|
Hanil Cement (003300) |
|
|
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 |
72,200 | 85,800 | 127,500 | 115,000 |
| Yearly Lowest Price |
55,000 | 63,500 | 72,700 | 87,100 |
| Common Shares O/S |
7,545,313 | 7,545,313 | 7,545,313 | 7,545,313 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
5,447 | 6,224 | 8,186 | 6,964 |
| Dividends (%) |
27.0 | 25.0 | 28.0 | - |
|
 |
(Company/Sector/Market) |
| |
2006.12 | 2007.12 |
| Beta |
0.81 / 1.01 / 1.00 | 1.01 / 1.00 / 1.00 |
| Volatility |
34.60 / 25.31 / 18.09 | 45.96 / 28.91 / 22.80 |
|
 |
(unit : Won) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Earnings Per Share |
8,065 | 6,411 | 8,002 | 4,680 |
| Sales Per Share |
66,567 | 70,247 | 76,778 | 62,301 |
| Book Value Per Share |
116,746 | 120,442 | 134,854 | 133,524 |
| Cash Flow Per Share |
11,928.65 | 9,081.05 | 2,340.95 | 13,964.87 |
|
 |
(Unit : Times) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Price / Earnings (H/L) |
8.95/6.82 | 13.38/9.90 | 15.93/9.09 | 24.57/18.61 |
| Price / Sales (H/L) |
1.08/0.83 | 1.22/0.90 | 1.66/0.95 | 1.85/1.40 |
| Price / Book (H/L) |
0.62/0.47 | 0.71/0.53 | 0.95/0.54 | 0.86/0.65 |
| Price / Cash Flow (H/L) |
6.05 / 4.61 | 9.45 / 6.99 | 54.47 / 31.06 | 8.23 / 6.24 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
04.12 |
05.12 |
06.12 |
07.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
5,612 |
707 |
5,762 |
721 |
5,775 |
964 |
5,688 |
977 |
| NOPLAT |
752 |
49 |
394 |
47 |
275 |
28 |
159 |
7 |
| Return on Invested Capital |
13 |
8 |
6 |
4 |
4 |
3 |
2 |
2 |
| WACC |
6 |
5 |
6 |
5 |
7 |
6 |
7 |
6 |
| Economic Value Added |
387.5 |
16.5 |
18.0 |
- 4.8 |
- 132.5 |
- 15.3 |
- 278.5 |
- 27.0 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2005.12 | 2006.12 | 2007.12 | 2008.03 |
| Enterprise Value(EV) |
5,447.72 | 6,224.88 | 8,186.66 | 6,964.32 |
| EBITDA |
781.66 | 661.54 | 456.12 | 325.22 |
| EBITDA/Sales |
0.16 | 0.13 | 0.08 | 0.07 |
| EBITDA/Financial Exp. |
314.65 | 268.40 | 198.65 | 125.67 |
| EV/EBITDA |
6.97 | 9.41 | 17.95 | 21.41 |
|
|
|
|
