| |
|
|
Hanil Cement (003300) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.03 |
| Par Value |
5,000 | 5,000 | 5,000 | 5,000 |
| Yearly Highest Price |
69,500 | 72,200 | 85,800 | 86,600 |
| Yearly Lowest Price |
40,700 | 55,000 | 63,500 | 72,700 |
| Common Shares O/S |
7,545,313 | 7,545,313 | 7,545,313 | 7,545,313 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
4,527 | 5,447 | 6,224 | 6,330 |
| Dividends (%) |
30.0 | 27.0 | 25.0 | - |
|
 |
(Company/Sector/Market) |
| |
2005.12 | 2006.12 |
| Beta |
0.66 / 0.65 / 1.00 | 0.81 / 1.01 / 1.00 |
| Volatility |
27.47 / 22.86 / 16.56 | 34.60 / 25.31 / 18.09 |
|
 |
(unit : Won) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.03 |
| Earnings Per Share |
14,841 | 8,065 | 6,113 | 5,560 |
| Sales Per Share |
82,445 | 66,567 | 70,247 | 57,818 |
| Book Value Per Share |
107,163 | 116,746 | 120,482 | 121,463 |
| Cash Flow Per Share |
16,397.0 | 11,928.6 | 9,009.3 | 8,431.3 |
|
 |
(Unit : Times) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.03 |
| Price / Earnings (H/L) |
4.68/2.74 | 8.95/6.82 | 14.04/10.39 | 15.58/13.08 |
| Price / Sales (H/L) |
0.84/0.49 | 1.08/0.83 | 1.22/0.90 | 1.50/1.26 |
| Price / Book (H/L) |
0.65/0.38 | 0.62/0.47 | 0.71/0.53 | 0.71/0.60 |
| Price / Cash Flow (H/L) |
4.24 / 2.48 | 6.05 / 4.61 | 9.52 / 7.05 | 10.27 / 8.62 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
03.12 |
04.12 |
05.12 |
06.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
5,448 |
495 |
5,612 |
523 |
5,762 |
571 |
5,775 |
754 |
| NOPLAT |
1,069 |
63 |
752 |
56 |
394 |
44 |
275 |
25 |
| Return on Invested Capital |
19 |
12 |
13 |
10 |
6 |
7 |
4 |
3 |
| WACC |
6 |
6 |
6 |
6 |
6 |
5 |
7 |
6 |
| Economic Value Added |
729.9 |
31.5 |
387.5 |
24.8 |
18.0 |
11.0 |
- 132.5 |
- 14.0 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2003.12 | 2004.12 | 2005.12 | 2006.12 |
| Enterprise Value(EV) |
4,226.22 | 4,527.19 | 5,447.72 | 6,224.88 |
| EBITDA |
1,779.92 | 1,708.87 | 969.41 | 817.11 |
| EBITDA/Sales |
0.29 | 0.28 | 0.20 | 0.16 |
| EBITDA/Financial Exp. |
46.07 | 255.83 | 390.22 | 331.51 |
| EV/EBITDA |
2.37 | 2.65 | 5.62 | 7.62 |
|
|
|
|
