Print
Hanil Cement (003300)   STOCK
 
 
(unit : Won, Share)
Fiscal Year End 04.1205.1206.1207.03
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 (%) 30.027.025.0-
(Company/Sector/Market)
  2005.122006.12
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 04.1205.1206.1207.03
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 04.1205.1206.1207.03
Price / Earnings (H/L) 4.68/2.748.95/6.8214.04/10.3915.58/13.08
Price / Sales (H/L) 0.84/0.491.08/0.831.22/0.901.50/1.26
Price / Book (H/L) 0.65/0.380.62/0.470.71/0.530.71/0.60
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 
WACC
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