| |
|
|
Hanil Feed (005860) |
|
|
KOSDAQ |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Par Value |
500 | 500 | 500 | 500 |
| Yearly Highest Price |
950 | 3,455 | 3,560 | 1,500 |
| Yearly Lowest Price |
505 | 665 | 590 | 750 |
| Common Shares O/S |
31,930,685 | 31,930,685 | 31,930,685 | 31,930,685 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
280 | 496 | 359 | 328 |
| Dividends (%) |
- | 3.0 | - | - |
|
 |
(Company/Sector/Market) |
| |
2008.06 | 2009.06 |
| Beta |
0.63 / 0.63 / 1.00 | 1.40 / 0.77 / 1.00 |
| Volatility |
104.15 / 21.71 / 23.93 | 96.20 / 38.36 / 43.15 |
|
 |
(unit : Won) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Earnings Per Share |
8 | - 36 | - 275 | 278 |
| Sales Per Share |
2,104 | 2,394 | 3,527 | 4,322 |
| Book Value Per Share |
679 | 765 | 1,145 | 1,050 |
| Cash Flow Per Share |
186.86 | - 122.92 | - 574.36 | 408.08 |
|
 |
(Unit : Times) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Price / Earnings (H/L) |
118.75/63.13 | -/- | -/- | 5.38/2.69 |
| Price / Sales (H/L) |
0.45/0.24 | 1.44/0.28 | 1.01/0.17 | 0.35/0.17 |
| Price / Book (H/L) |
1.40/0.74 | 4.52/0.87 | 3.11/0.51 | 1.43/0.71 |
| Price / Cash Flow (H/L) |
5.08 / 2.70 | - /- | - /- | 3.68 / 1.84 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
05.12 |
06.12 |
07.12 |
08.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
283 |
552 |
284 |
553 |
340 |
528 |
500 |
693 |
| NOPLAT |
14 |
46 |
19 |
31 |
20 |
31 |
- 67 |
25 |
| Return on Invested Capital |
5 |
8 |
6 |
5 |
6 |
6 |
- 13 |
3 |
| WACC |
6 |
6 |
5 |
6 |
7 |
6 |
6 |
6 |
| Economic Value Added |
- 4.8 |
12.6 |
2.4 |
- 4.4 |
- 3.1 |
- 1.7 |
- 100.8 |
- 17.7 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2006.12 | 2007.12 | 2008.12 | 2009.09 |
| Enterprise Value(EV) |
409.89 | 655.92 | 770.50 | 674.80 |
| EBITDA |
30.21 | 41.08 | 44.45 | 127.69 |
| EBITDA/Sales |
0.05 | 0.06 | 0.04 | 0.09 |
| EBITDA/Financial Exp. |
2.80 | 3.07 | 2.85 | 6.99 |
| EV/EBITDA |
13.57 | 15.97 | 17.34 | 5.28 |
|
|
|
|
