| |
|
|
Charm &Ci Co.,Ltd. (009310) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Par Value |
500 | 500 | 500 | 500 |
| Yearly Highest Price |
6,410 | 7,900 | 6,000 | 5,110 |
| Yearly Lowest Price |
3,250 | 4,530 | 1,650 | 2,230 |
| Common Shares O/S |
11,813,418 | 16,352,599 | 16,393,331 | 25,679,874 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
609 | 847 | 500 | 684 |
| Dividends (%) |
- | 10.0 | - | - |
|
 |
(Company/Sector/Market) |
| |
2008.06 | 2009.06 |
| Beta |
0.70 / 1.37 / 1.00 | 0.52 / 1.40 / 1.00 |
| Volatility |
47.55 / 47.15 / 26.01 | 73.36 / 66.82 / 41.28 |
|
 |
(unit : Won) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Earnings Per Share |
439 | 271 | 70 | - 316 |
| Sales Per Share |
8,317 | 6,885 | 8,426 | 4,291 |
| Book Value Per Share |
3,000 | 3,541 | 3,803 | 2,798 |
| Cash Flow Per Share |
276.30 | - 677.31 | 632.63 | 23.37 |
|
 |
(Unit : Times) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Price / Earnings (H/L) |
14.60/7.40 | 29.15/16.72 | 85.71/23.57 | -/- |
| Price / Sales (H/L) |
0.77/0.39 | 1.15/0.66 | 0.71/0.20 | 1.19/0.52 |
| Price / Book (H/L) |
2.14/1.08 | 2.23/1.28 | 1.58/0.43 | 1.83/0.80 |
| Price / Cash Flow (H/L) |
23.20 / 11.76 | - /- | 9.48 / 2.61 | 218.63 / 95.41 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
05.12 |
06.12 |
07.12 |
08.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
309 |
169 |
426 |
176 |
705 |
179 |
842 |
264 |
| NOPLAT |
40 |
16 |
58 |
16 |
61 |
17 |
74 |
31 |
| Return on Invested Capital |
12 |
9 |
13 |
9 |
8 |
9 |
8 |
11 |
| WACC |
7 |
6 |
7 |
6 |
6 |
7 |
5 |
6 |
| Economic Value Added |
16.9 |
4.8 |
28.2 |
4.6 |
16.5 |
4.3 |
24.9 |
12.8 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2006.12 | 2007.12 | 2008.12 | 2009.09 |
| Enterprise Value(EV) |
613.26 | 1,249.95 | 940.87 | 1,150.99 |
| EBITDA |
117.14 | 142.90 | 94.47 | 61.90 |
| EBITDA/Sales |
0.12 | 0.13 | 0.07 | 0.07 |
| EBITDA/Financial Exp. |
12.07 | 5.72 | 2.61 | 1.47 |
| EV/EBITDA |
5.24 | 8.75 | 9.96 | 18.59 |
|
|
|
|
