| |
|
|
INCHEON CITY GAS Co., Ltd. (034590) |
|
|
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 |
29,400 | 36,500 | 29,950 | 25,850 |
| Yearly Lowest Price |
25,400 | 23,500 | 17,000 | 21,350 |
| Common Shares O/S |
4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
1,088 | 1,220 | 952 | 1,000 |
| Dividends (%) |
25.0 | 25.0 | 25.0 | - |
|
 |
(Company/Sector/Market) |
| |
2008.06 | 2009.06 |
| Beta |
0.40 / 0.59 / 1.00 | 0.35 / 0.95 / 1.00 |
| Volatility |
27.19 / 23.21 / 26.01 | 30.06 / 47.44 / 41.28 |
|
 |
(unit : Won) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Earnings Per Share |
3,068 | 2,398 | 2,680 | 2,377 |
| Sales Per Share |
129,802 | 106,776 | 119,430 | 121,266 |
| Book Value Per Share |
23,420 | 24,574 | 25,510 | 25,683 |
| Cash Flow Per Share |
5,125.02 | 5,239.11 | 5,182.12 | 13,302.33 |
|
 |
(Unit : Times) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Price / Earnings (H/L) |
9.58/8.28 | 15.22/9.80 | 11.18/6.34 | 10.87/8.98 |
| Price / Sales (H/L) |
0.23/0.20 | 0.34/0.22 | 0.25/0.14 | 0.21/0.18 |
| Price / Book (H/L) |
1.26/1.08 | 1.49/0.96 | 1.17/0.67 | 1.01/0.83 |
| Price / Cash Flow (H/L) |
5.74 / 4.96 | 6.97 / 4.49 | 5.78 / 3.28 | 1.94 / 1.60 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
05.12 |
06.12 |
07.12 |
08.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
857 |
11,689 |
924 |
11,256 |
959 |
7,966 |
954 |
10,010 |
| NOPLAT |
87 |
640 |
81 |
609 |
90 |
338 |
84 |
- 369 |
| Return on Invested Capital |
10 |
5 |
8 |
5 |
9 |
4 |
8 |
- 3 |
| WACC |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
6 |
| Economic Value Added |
39.2 |
5.9 |
31.5 |
- 50.2 |
36.7 |
- 87.0 |
33.5 |
- 995.4 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2006.12 | 2007.12 | 2008.12 | 2009.09 |
| Enterprise Value(EV) |
1,107.40 | 1,220.00 | 952.00 | 1,000.00 |
| EBITDA |
203.27 | 204.37 | 211.20 | 183.14 |
| EBITDA/Sales |
0.05 | 0.05 | 0.04 | 0.04 |
| EBITDA/Financial Exp. |
14.57 | 17.25 | 20.46 | 23.95 |
| EV/EBITDA |
5.45 | 5.97 | 4.51 | 5.46 |
|
|
|
|
