Print
Sam Kwang Glass Ind. (005090)   STOCK
 
 
(unit : Won, Share)
Fiscal Year End 05.1206.1207.1208.03
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 (%) 10.013.013.0-
(Company/Sector/Market)
  2006.122007.12
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 05.1206.1207.1208.03
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 05.1206.1207.1208.03
Price / Earnings (H/L) 13.99/4.608.61/4.3320.46/6.3076.34/60.31
Price / Sales (H/L) 0.39/0.130.52/0.261.35/0.421.05/0.83
Price / Book (H/L) 0.53/0.170.75/0.372.00/0.621.46/1.15
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 
Return on Invested Capital
WACC
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