| |
|
|
Sam Kwang Glass Ind. (005090) |
|
|
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 |
12,550 | 18,900 | 55,900 | 40,000 |
| Yearly Lowest Price |
4,125 | 9,500 | 17,200 | 31,600 |
| Common Shares O/S |
4,854,418 | 4,854,418 | 4,854,418 | 4,854,418 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
538 | 873 | 1,944 | 1,733 |
| Dividends (%) |
10.0 | 13.0 | 13.0 | - |
|
 |
(Company/Sector/Market) |
| |
2006.12 | 2007.12 |
| Beta |
0.68 / 1.01 / 1.00 | 0.64 / 1.00 / 1.00 |
| Volatility |
36.63 / 25.31 / 18.09 | 41.84 / 28.91 / 22.80 |
|
 |
(unit : Won) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Earnings Per Share |
897 | 2,196 | 2,732 | 524 |
| Sales Per Share |
32,411 | 36,691 | 41,260 | 38,250 |
| Book Value Per Share |
23,660 | 25,346 | 27,905 | 27,359 |
| Cash Flow Per Share |
2,932.16 | 4,872.10 | 4,942.12 | 3,187.28 |
|
 |
(Unit : Times) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Price / Earnings (H/L) |
13.99/4.60 | 8.61/4.33 | 20.46/6.30 | 76.34/60.31 |
| Price / Sales (H/L) |
0.39/0.13 | 0.52/0.26 | 1.35/0.42 | 1.05/0.83 |
| Price / Book (H/L) |
0.53/0.17 | 0.75/0.37 | 2.00/0.62 | 1.46/1.15 |
| Price / Cash Flow (H/L) |
4.28 / 1.41 | 3.88 / 1.95 | 11.31 / 3.48 | 12.55 / 9.91 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
04.12 |
05.12 |
06.12 |
07.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
1,633 |
707 |
1,691 |
721 |
1,750 |
964 |
1,815 |
977 |
| NOPLAT |
62 |
49 |
57 |
47 |
91 |
28 |
126 |
7 |
| Return on Invested Capital |
3 |
8 |
3 |
4 |
5 |
3 |
6 |
2 |
| WACC |
4 |
5 |
4 |
5 |
5 |
6 |
5 |
6 |
| Economic Value Added |
- 12.3 |
16.5 |
- 14.3 |
- 4.8 |
2.8 |
- 15.3 |
23.9 |
- 27.0 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2005.12 | 2006.12 | 2007.12 | 2008.03 |
| Enterprise Value(EV) |
1,351.14 | 1,971.48 | 3,003.25 | 2,798.45 |
| EBITDA |
231.40 | 281.08 | 293.81 | 219.07 |
| EBITDA/Sales |
0.15 | 0.16 | 0.15 | 0.12 |
| EBITDA/Financial Exp. |
6.33 | 4.86 | 4.58 | 3.11 |
| EV/EBITDA |
5.84 | 7.01 | 10.22 | 12.77 |
|
|
|
|
