| |
|
|
Doosan Corp. (000150) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Par Value |
5,000 | 5,000 | 5,000 | 5,000 |
| Yearly Highest Price |
295,000 | 212,000 | 134,000 | 152,500 |
| Yearly Lowest Price |
51,000 | 57,400 | 66,000 | 82,100 |
| Common Shares O/S |
24,242,104 | 24,732,792 | 24,875,992 | 25,042,611 |
| Preferred Shares O/S |
5,769,814 | 5,769,814 | 5,769,814 | 5,769,814 |
| Market Cap.(100Mn.Won) |
47,854 | 24,972 | 25,552 | 40,782 |
| Dividends (%) |
- | 20.0 | 40.0 | - |
|
 |
(Company/Sector/Market) |
| |
2009.06 | 2010.06 |
| Beta |
1.36 / 0.96 / 1.00 | 1.36 / 0.80 / 1.00 |
| Volatility |
80.27 / 42.41 / 41.28 | 51.05 / 16.98 / 17.70 |
|
 |
(unit : Won) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Earnings Per Share |
1,077 | 4,730 | 10,006 | 11,557 |
| Sales Per Share |
69,368 | 48,317 | 50,291 | 60,114 |
| Book Value Per Share |
21,842 | 50,531 | 58,725 | 60,492 |
| Cash Flow Per Share |
10,032.61 | 6,052.33 | 1,015.45 | 3,424.59 |
|
 |
(Unit : Times) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Price / Earnings (H/L) |
273.91/47.35 | 44.82/12.14 | 13.39/6.60 | 13.20/7.10 |
| Price / Sales (H/L) |
4.25/0.74 | 4.39/1.19 | 2.66/1.31 | 2.54/1.37 |
| Price / Book (H/L) |
13.51/2.33 | 4.20/1.14 | 2.28/1.12 | 2.52/1.36 |
| Price / Cash Flow (H/L) |
29.40 / 5.08 | 35.03 / 9.48 | 131.96 / 65.00 | 44.53 / 23.97 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
06.12 |
07.12 |
08.12 |
09.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
12,613 |
283 |
10,782 |
219 |
8,035 |
256 |
6,243 |
312 |
| NOPLAT |
390 |
45 |
349 |
45 |
- 2,052 |
48 |
- 680 |
92 |
| Return on Invested Capital |
3 |
16 |
3 |
20 |
- 25 |
18 |
- 10 |
29 |
| WACC |
6 |
7 |
7 |
7 |
8 |
7 |
8 |
7 |
| Economic Value Added |
- 485.6 |
25.6 |
- 459.6 |
28.5 |
- 2,765.8 |
28.5 |
- 1,185.4 |
70.4 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2007.12 | 2008.12 | 2009.12 | 2010.06 |
| Enterprise Value(EV) |
57,319.95 | 29,858.01 | 27,430.58 | 32,224.93 |
| EBITDA |
1,692.48 | - 513.68 | 26.15 | 3,725.95 |
| EBITDA/Sales |
0.10 | - 0.04 | 0.00 | 0.23 |
| EBITDA/Financial Exp. |
2.49 | - 0.93 | 0.07 | 16.01 |
| EV/EBITDA |
33.87 | - | 1,048.97 | 8.65 |
|
|
|
|
