| |
|
|
Heerim Architects & Planners (037440) |
|
|
KOSDAQ |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Par Value |
1,000 | 1,000 | 500 | 500 |
| Yearly Highest Price |
4,000 | 9,200 | 10,100 | 13,450 |
| Yearly Lowest Price |
2,520 | 3,445 | 6,700 | 7,440 |
| Common Shares O/S |
5,454,026 | 6,452,863 | 12,905,726 | 13,408,551 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
408 | 1,122 | 1,029 | 1,716 |
| Dividends (%) |
40.0 | 50.0 | C60.0/S4.0 | - |
|
 |
(Company/Sector/Market) |
| |
2008.06 | 2009.06 |
| Beta |
0.59 /- / 1.00 | 0.58 /- / 1.00 |
| Volatility |
48.88 /- / 23.93 | 60.15 /- / 43.15 |
|
 |
(unit : Won) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Earnings Per Share |
346 | 748 | 1,249 | 938 |
| Sales Per Share |
9,156 | 9,995 | 12,334 | 11,816 |
| Book Value Per Share |
2,570 | 3,190 | 4,008 | 4,289 |
| Cash Flow Per Share |
731.27 | 567.55 | - 308.64 | 321.73 |
|
 |
(Unit : Times) |
| Fiscal Year End |
06.12 | 07.12 | 08.12 | 09.09 |
| Price / Earnings (H/L) |
11.56/7.28 | 12.29/4.60 | 8.09/5.36 | 14.33/7.93 |
| Price / Sales (H/L) |
0.44/0.28 | 0.92/0.34 | 0.82/0.54 | 1.14/0.63 |
| Price / Book (H/L) |
1.56/0.98 | 2.88/1.08 | 2.52/1.67 | 3.14/1.73 |
| Price / Cash Flow (H/L) |
5.47 / 3.45 | 16.21 / 6.07 | - /- | 41.81 / 23.13 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
05.12 |
06.12 |
07.12 |
08.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
212 |
137 |
277 |
283 |
355 |
219 |
485 |
257 |
| NOPLAT |
51 |
28 |
65 |
45 |
93 |
45 |
162 |
48 |
| Return on Invested Capital |
24 |
21 |
23 |
16 |
26 |
20 |
33 |
18 |
| WACC |
5 |
7 |
5 |
7 |
6 |
7 |
5 |
7 |
| Economic Value Added |
39.0 |
18.9 |
50.8 |
25.6 |
69.9 |
28.5 |
133.7 |
28.4 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2006.12 | 2007.12 | 2008.12 | 2009.09 |
| Enterprise Value(EV) |
408.51 | 1,122.80 | 1,029.88 | 1,730.27 |
| EBITDA |
61.31 | 143.37 | 182.05 | 178.29 |
| EBITDA/Sales |
0.07 | 0.12 | 0.12 | 0.12 |
| EBITDA/Financial Exp. |
2,016.86 | - | - | 51.80 |
| EV/EBITDA |
6.66 | 7.83 | 5.66 | 9.70 |
|
|
|
|
