| |
|
|
Heerim Architects & Planners (037440) |
|
|
KOSDAQ |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Par Value |
1,000 | 1,000 | 1,000 | 500 |
| Yearly Highest Price |
7,750 | 8,000 | 18,400 | 19,150 |
| Yearly Lowest Price |
2,770 | 5,040 | 6,890 | 9,110 |
| Common Shares O/S |
5,454,026 | 5,454,026 | 6,452,863 | 12,905,726 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
341 | 408 | 1,122 | 1,251 |
| Dividends (%) |
30.0 | 40.0 | 50.0 | - |
|
 |
(Company/Sector/Market) |
| |
2006.12 | 2007.12 |
| Beta |
0.31 /- / 1.00 | 0.68 /- / 1.00 |
| Volatility |
41.69 /- / 25.16 | 64.44 /- / 21.85 |
|
 |
(unit : Won) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Earnings Per Share |
481 | 346 | 748 | 632 |
| Sales Per Share |
7,610 | 9,156 | 9,995 | 11,196 |
| Book Value Per Share |
2,848 | 2,570 | 3,190 | 2,953 |
| Cash Flow Per Share |
376.69 | 731.27 | 587.77 | 1,574.18 |
|
 |
(Unit : Times) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.03 |
| Price / Earnings (H/L) |
16.10/5.75 | 23.12/14.57 | 24.58/9.21 | 30.30/14.41 |
| Price / Sales (H/L) |
1.02/0.36 | 0.87/0.55 | 1.84/0.69 | 1.71/0.81 |
| Price / Book (H/L) |
2.72/0.97 | 3.11/1.96 | 5.77/2.16 | 6.48/3.08 |
| Price / Cash Flow (H/L) |
20.57 / 7.35 | 10.94 / 6.89 | 31.31 / 11.72 | 12.17 / 5.79 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
04.12 |
05.12 |
06.12 |
07.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
165 |
268 |
212 |
355 |
277 |
382 |
357 |
322 |
| NOPLAT |
32 |
37 |
51 |
34 |
65 |
49 |
93 |
40 |
| Return on Invested Capital |
19 |
11 |
24 |
8 |
23 |
17 |
26 |
17 |
| WACC |
4 |
5 |
5 |
7 |
5 |
7 |
6 |
7 |
| Economic Value Added |
25.0 |
25.4 |
39.0 |
12.2 |
50.8 |
29.0 |
69.9 |
20.9 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2005.12 | 2006.12 | 2007.12 | 2008.03 |
| Enterprise Value(EV) |
341.97 | 408.51 | 1,122.80 | 1,251.86 |
| EBITDA |
71.22 | 61.31 | 143.37 | 77.50 |
| EBITDA/Sales |
0.09 | 0.07 | 0.12 | 0.05 |
| EBITDA/Financial Exp. |
- | 2,016.86 | - | 1,999.47 |
| EV/EBITDA |
4.80 | 6.66 | 7.83 | 16.15 |
|
|
|
|
