| |
|
|
Seoul City Gas Co.,Ltd. (017390) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Par Value |
5,000 | 5,000 | 5,000 | 5,000 |
| Yearly Highest Price |
67,000 | 139,000 | 95,000 | 70,000 |
| Yearly Lowest Price |
52,300 | 63,000 | 55,000 | 47,900 |
| Common Shares O/S |
5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
3,255 | 4,250 | 3,080 | 3,375 |
| Dividends (%) |
25.0 | 25.0 | 25.0 | - |
|
 |
(Company/Sector/Market) |
| |
2008.06 | 2009.06 |
| Beta |
0.44 / 0.59 / 1.00 | 0.37 / 0.95 / 1.00 |
| Volatility |
41.22 / 23.21 / 26.01 | 46.30 / 47.44 / 41.28 |
|
 |
(unit : Won) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Earnings Per Share |
10,860 | 10,128 | 11,679 | 11,473 |
| Sales Per Share |
291,296 | 307,725 | 337,428 | 332,351 |
| Book Value Per Share |
56,483 | 62,756 | 66,944 | 72,587 |
| Cash Flow Per Share |
15,397.45 | 29,192.89 | - 3,308.37 | 26,532.94 |
|
 |
(Unit : Times) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Price / Earnings (H/L) |
6.17/4.82 | 13.72/6.22 | 8.13/4.71 | 6.10/4.17 |
| Price / Sales (H/L) |
0.23/0.18 | 0.45/0.20 | 0.28/0.16 | 0.21/0.14 |
| Price / Book (H/L) |
1.19/0.93 | 2.21/1.00 | 1.42/0.82 | 0.96/0.66 |
| Price / Cash Flow (H/L) |
4.35 / 3.40 | 4.76 / 2.16 | - /- | 2.64 / 1.81 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
05.12 |
06.12 |
07.12 |
08.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
3,186 |
11,689 |
3,565 |
11,256 |
3,454 |
7,966 |
3,402 |
10,010 |
| NOPLAT |
190 |
640 |
191 |
609 |
200 |
338 |
183 |
- 369 |
| Return on Invested Capital |
5 |
5 |
5 |
5 |
5 |
4 |
5 |
- 3 |
| WACC |
6 |
5 |
4 |
5 |
5 |
5 |
5 |
6 |
| Economic Value Added |
- 20.3 |
5.9 |
30.1 |
- 50.2 |
13.6 |
- 87.0 |
- 4.4 |
- 995.4 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2006.12 | 2007.12 | 2008.12 | 2009.09 |
| Enterprise Value(EV) |
3,376.10 | 4,250.00 | 3,080.00 | 3,375.00 |
| EBITDA |
516.92 | 538.44 | 527.07 | 457.70 |
| EBITDA/Sales |
0.04 | 0.04 | 0.04 | 0.04 |
| EBITDA/Financial Exp. |
10.11 | 10.54 | 24.14 | 25.00 |
| EV/EBITDA |
6.53 | 7.89 | 5.84 | 7.37 |
|
|
|
|
