Print
Hanil Feed (005860)   KOSDAQ
(Unit : %, Times)
Fiscal Year End 2005.12.312006.12.312007.12.312008.12.312009. 9.30
Net Income to Total Assets - 3.65 0.48 - 2.06 - 10.88 8.96 
Ordinary Income to Total Assets - 0.99 1.80 - 1.42 - 13.10 10.65 
Operating Profit to Working Capital 4.50 3.62 5.23 3.98 3.98 
Net Income to Equity - 8.22 1.03 - 4.70 - 28.34 25.10 
Net Income to Sales - 2.74 0.36 - 1.51 - 7.79 6.44 
Ordinary Income to Sales - 0.74 1.36 - 1.04 - 9.38 7.66 
Operating Income to Sales 2.25 1.88 2.85 2.13 7.95 
Total Income to Sales 18.03 18.09 17.14 12.25 16.39 
Times Interest earned 0.46 1.79 0.43 - 5.79 6.79 
Financial Expenses/Sales 1.38 1.71 1.82 1.38 1.32 
Equity to Total Assets 45.49 47.89 40.65 37.00 34.39 
Liability to Equity 119.83 108.81 146.03 170.27 190.81 
Borrowings & Bonds to Assets 42.58 39.30 45.32 54.44 54.50 
Current Liabilities to Equity 95.76 87.96 132.25 155.70 161.92 
Fixed Assets to Equity & L/T Liabilities 91.81 95.64 86.36 108.05 88.74 
Fixed Ratio 113.91 115.58 98.26 123.80 114.38 
Current Ratio 110.61 105.99 111.73 94.07 108.96 
Quick Ratio 78.86 81.24 78.62 60.67 71.66 
Debt Coverage Ratio 2.42 19.76 8.58 - 6.51 23.83 
Total C/F to Liabilities 5.55 14.82 9.94 - 2.93 -    
Business Capital Turn over 2.00 1.93 1.83 1.87 1.84 
Total Assets Turn over 1.33 1.33 1.36 1.40 1.39 
Trade Receivables Turn over 6.58 6.65 7.19 7.84 7.41 
Inventories Turn over 10.50 10.89 9.33 7.47 6.95 
Trade Payables Turn over 33.42 38.03 42.22 48.75 46.43 
Sales Growth - 21.02 - 3.41 16.69 52.96 29.80 
Total Asset Growth - 1.88 - 4.01 31.60 62.92 - 1.50 
Equity Growth 2.77 1.06 11.69 48.30 - 8.45 
(Unit : %)
Fiscal Year End 2004.12.312005.12.312006.12.312007.12.312008.12.31
Cost of Sales 89.74  81.97  81.91  82.86  87.75 
Selling & General Adm.Exp. 11.27  15.78  16.21  14.29  10.11 
R & D Costs 0.41  0.60  0.35  0.35 
Depreciation 1.34  1.83  2.72  2.55  1.70 
Financial Expenses 0.99  1.38  1.71  1.82  1.38 
Operating Income - 1.01  2.25  1.88  2.85  2.13 
Ordinary Income
Income before Income Taxes - 2.67 - 0.74  1.36 - 1.04 - 9.38 
Net Profit - 1.27 - 2.74  0.36 - 1.51 - 7.79 
(Unit : 100Mn. Won, %)
Fiscal Year End 2004.12.312005.12.312006.12.312007.12.312008.12.31
Total Debt 227.8  206.9  183.3  278.2  544.4 
Short-Term Debt 177.8  156.9  138.3  243.2  489.4 
Current Portion of L/T Debt 5.0  10.0  10.0  10.0 
Long-Term Debt 50.0  45.0  35.0  25.0  45.0 
Short-Term Debt to Total Debt 78.06  75.83  75.45  87.42  89.90