| |
|
|
KT&G Corp. (033780) |
|
|
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 |
63,100 | 86,000 | 96,500 | 85,500 |
| Yearly Lowest Price |
43,150 | 55,300 | 71,600 | 65,200 |
| Common Shares O/S |
147,442,497 | 143,442,497 | 138,792,497 | 138,792,497 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
83,305 | 114,323 | 109,784 | 99,097 |
| Dividends (%) |
48.0 | 52.0 | 56.0 | - |
|
 |
(Company/Sector/Market) |
| |
2008.06 | 2009.06 |
| Beta |
0.54 /- / 1.00 | 0.18 /- / 1.00 |
| Volatility |
29.30 /- / 26.01 | 32.04 /- / 41.28 |
|
 |
(unit : Won) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Earnings Per Share |
4,608 | 4,992 | 6,872 | 6,290 |
| Sales Per Share |
16,050 | 18,216 | 20,321 | 21,416 |
| Book Value Per Share |
20,643 | 21,892 | 25,495 | 26,975 |
| Cash Flow Per Share |
5,985.34 | 6,536.17 | 5,181.50 | 6,052.98 |
|
 |
(Unit : Times) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Price / Earnings (H/L) |
13.69/9.36 | 17.23/11.08 | 14.04/10.42 | 13.59/10.36 |
| Price / Sales (H/L) |
3.93/2.69 | 4.72/3.04 | 4.75/3.52 | 3.99/3.04 |
| Price / Book (H/L) |
3.06/2.09 | 3.93/2.53 | 3.78/2.81 | 3.17/2.42 |
| Price / Cash Flow (H/L) |
10.54 / 7.21 | 13.16 / 8.46 | 18.62 / 13.82 | 14.13 / 10.77 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
05.12 |
06.12 |
07.12 |
08.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
27,225 |
14,591 |
26,769 |
9,514 |
24,832 |
6,604 |
25,462 |
6,698 |
| NOPLAT |
4,880 |
2,529 |
5,137 |
1,744 |
4,980 |
1,259 |
7,704 |
1,950 |
| Return on Invested Capital |
17 |
17 |
19 |
18 |
20 |
19 |
30 |
29 |
| WACC |
6 |
6 |
6 |
6 |
6 |
6 |
5 |
5 |
| Economic Value Added |
3,099.8 |
1,559.1 |
3,514.3 |
1,159.8 |
3,444.0 |
838.6 |
6,398.3 |
1,604.0 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2006.12 | 2007.12 | 2008.12 | 2009.09 |
| Enterprise Value(EV) |
83,305.01 | 114,323.67 | 109,784.87 | 99,097.84 |
| EBITDA |
8,349.10 | 9,499.05 | 11,100.26 | 11,877.13 |
| EBITDA/Sales |
0.37 | 0.39 | 0.42 | 0.43 |
| EBITDA/Financial Exp. |
7,267.93 | 9,450.19 | 1,716.15 | 910.82 |
| EV/EBITDA |
9.98 | 12.04 | 9.89 | 8.34 |
|
|
|
|
