| |
|
|
Hanil Feed (005860) |
|
|
KOSDAQ |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Par Value |
500 | 500 | 500 | 500 |
| Yearly Highest Price |
1,490 | 950 | 3,455 | 3,415 |
| Yearly Lowest Price |
405 | 505 | 665 | 1,640 |
| Common Shares O/S |
31,930,685 | 31,930,685 | 31,930,685 | 31,930,685 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
263 | 280 | 496 | 997 |
| Dividends (%) |
- | - | 3.0 | - |
|
 |
(Company/Sector/Market) |
| |
2006.12 | 2007.12 |
| Beta |
1.03 / 0.73 / 1.00 | 0.97 / 0.66 / 1.00 |
| Volatility |
53.90 / 22.36 / 25.16 | 104.86 / 20.66 / 21.85 |
|
 |
(unit : Won) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Earnings Per Share |
- 63 | 8 | - 36 | 300 |
| Sales Per Share |
2,288 | 2,104 | 2,394 | 2,951 |
| Book Value Per Share |
670 | 679 | 765 | 825 |
| Cash Flow Per Share |
39.11 | 186.86 | - 122.92 | - 709.97 |
|
 |
(Unit : Times) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Price / Earnings (H/L) |
-/- | 118.75/63.13 | -/- | 11.38/5.47 |
| Price / Sales (H/L) |
0.65/0.18 | 0.45/0.24 | 1.44/0.28 | 1.16/0.56 |
| Price / Book (H/L) |
2.22/0.60 | 1.40/0.74 | 4.52/0.87 | 4.14/1.99 |
| Price / Cash Flow (H/L) |
38.10 / 10.36 | 5.08 / 2.70 | - /- | - /- |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
04.12 |
05.12 |
06.12 |
07.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
294 |
778 |
283 |
763 |
284 |
891 |
340 |
849 |
| NOPLAT |
17 |
40 |
14 |
47 |
19 |
42 |
23 |
38 |
| Return on Invested Capital |
6 |
6 |
5 |
6 |
6 |
5 |
7 |
6 |
| WACC |
4 |
5 |
6 |
6 |
5 |
6 |
7 |
6 |
| Economic Value Added |
5.4 |
7.5 |
- 4.8 |
- 2.8 |
2.4 |
- 2.0 |
- 0.0 |
- 0.9 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2005.12 | 2006.12 | 2007.12 | 2008.03 |
| Enterprise Value(EV) |
409.33 | 409.89 | 655.92 | 1,228.53 |
| EBITDA |
27.71 | 30.21 | 41.08 | 43.56 |
| EBITDA/Sales |
0.04 | 0.05 | 0.06 | 0.05 |
| EBITDA/Financial Exp. |
3.07 | 2.80 | 3.07 | 3.39 |
| EV/EBITDA |
14.77 | 13.57 | 15.97 | 28.20 |
|
|
|
|
