| |
|
|
Korean Air Lines (003490) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Par Value |
5,000 | 5,000 | 5,000 | 5,000 |
| Yearly Highest Price |
38,050 | 87,400 | 80,000 | 49,200 |
| Yearly Lowest Price |
26,000 | 32,550 | 25,550 | 29,650 |
| Common Shares O/S |
71,289,436 | 71,971,631 | 71,971,631 | 71,971,631 |
| Preferred Shares O/S |
1,379,177 | 1,379,177 | 1,379,177 | 1,379,177 |
| Market Cap.(100Mn.Won) |
25,529 | 55,674 | 27,510 | 34,753 |
| Dividends (%) |
C2.0/S1.0 | 10.0 | - | - |
|
 |
(Company/Sector/Market) |
| |
2008.06 | 2009.06 |
| Beta |
1.20 / 1.29 / 1.00 | 1.19 / 0.90 / 1.00 |
| Volatility |
51.53 / 42.41 / 26.01 | 66.99 / 41.73 / 41.28 |
|
 |
(unit : Won) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Earnings Per Share |
5,725 | 180 | - 28,762 | - 3,628 |
| Sales Per Share |
118,389 | 127,870 | 148,194 | 131,864 |
| Book Value Per Share |
57,503 | 56,821 | 35,548 | 36,468 |
| Cash Flow Per Share |
15,171.18 | 9,953.10 | - 1,752.66 | 2,663.22 |
|
 |
(Unit : Times) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Price / Earnings (H/L) |
6.65/4.54 | 485.56/180.83 | -/- | -/- |
| Price / Sales (H/L) |
0.32/0.22 | 0.68/0.25 | 0.54/0.17 | 0.37/0.22 |
| Price / Book (H/L) |
0.66/0.45 | 1.54/0.57 | 2.25/0.72 | 1.35/0.81 |
| Price / Cash Flow (H/L) |
2.51 / 1.71 | 8.78 / 3.27 | - /- | 18.47 / 11.13 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
05.12 |
06.12 |
07.12 |
08.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
105,402 |
950 |
103,754 |
922 |
106,698 |
852 |
115,094 |
1,126 |
| NOPLAT |
5,411 |
65 |
7,034 |
50 |
3,107 |
52 |
- 19,062 |
45 |
| Return on Invested Capital |
5 |
6 |
6 |
5 |
2 |
6 |
- 16 |
4 |
| WACC |
4 |
5 |
5 |
6 |
5 |
6 |
6 |
7 |
| Economic Value Added |
255.9 |
11.9 |
1,010.2 |
- 5.8 |
- 2,805.4 |
- 6.6 |
- 26,037.7 |
- 33.5 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2006.12 | 2007.12 | 2008.12 | 2009.09 |
| Enterprise Value(EV) |
86,329.72 | 131,143.18 | 128,482.27 | 142,303.53 |
| EBITDA |
12,075.17 | 13,832.15 | 6,767.12 | 7,714.01 |
| EBITDA/Sales |
0.15 | 0.16 | 0.07 | 0.08 |
| EBITDA/Financial Exp. |
2.96 | 3.25 | 1.39 | 1.38 |
| EV/EBITDA |
7.15 | 9.48 | 18.99 | 18.45 |
|
|
|
|
