Print
Hanil Engineering & Construction (006440)   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 18,600  17,600  25,950  15,800 
Yearly Lowest Price 4,500  10,800  12,800  12,650 
Common Shares O/S 7,947,106  7,947,106  11,472,288  11,472,288 
Preferred Shares O/S 1,800,000 ---
Market Cap.(100Mn.Won) 1,388  1,311  1,829  1,537 
Dividends (%) 9.510.010.0-
(Company/Sector/Market)
  2006.122007.12
Beta 0.90 / 1.38 / 1.00  0.66 / 1.26 / 1.00 
Volatility 42.47 / 32.11 / 18.09  42.75 / 36.59 / 22.80 
(unit : Won)
Fiscal Year End 05.1206.1207.1208.03
Earnings Per Share 4,209  4,460  4,022  1,624 
Sales Per Share 51,006  53,283  50,767  39,816 
Book Value Per Share 13,360  19,154  19,565  19,437 
Cash Flow Per Share 3,972.77  2,044.50  2,020.36 - 50,010.15 
(Unit : Times)
Fiscal Year End 05.1206.1207.1208.03
Price / Earnings (H/L) 4.42/1.073.95/2.426.45/3.189.73/7.79
Price / Sales (H/L) 0.36/0.090.33/0.200.51/0.250.40/0.32
Price / Book (H/L) 1.39/0.340.92/0.561.33/0.650.81/0.65
Price / Cash Flow (H/L) 4.68 / 1.13  8.61 / 5.28  12.84 / 6.34 - /- 
(Unit : 100Mn.Won, %)
Fiscal Year End 04.12 05.12 06.12 07.12
Company Sector Company Sector Company Sector Company Sector
Invested Capital 454  1,674  695  2,088  920  2,120  1,214  2,452 
NOPLAT 256  265  363  347  365  260  356  219 
Return on Invested Capital 56  14  52  15  39  14  29  10 
WACC
Economic Value Added 233.6  119.4  316.9  197.9  290.7  141.1  275.4  115.8 
(Unit : 100Mn.Won, Times)
Fiscal Year End 2005.12 2006.12 2007.12 2008.03
Enterprise Value(EV) 1,479.09 1,687.44 2,286.53 3,497.17 
EBITDA 503.55 596.72 559.42 428.41 
EBITDA/Sales 0.10 0.12 0.10 0.08 
EBITDA/Financial Exp. 11.51 5.90 7.57 2.84 
EV/EBITDA 2.94 2.83 4.09 8.16