| |
|
|
Doosan Corp. (000150) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Par Value |
5,000 | 5,000 | 5,000 | 5,000 |
| Yearly Highest Price |
13,250 | 35,000 | 56,900 | 153,000 |
| Yearly Lowest Price |
7,710 | 10,400 | 26,000 | 51,000 |
| Common Shares O/S |
22,150,593 | 23,712,743 | 23,869,961 | 24,186,854 |
| Preferred Shares O/S |
5,769,814 | 5,769,814 | 5,769,814 | 5,769,814 |
| Market Cap.(100Mn.Won) |
2,874 | 8,752 | 14,658 | 37,791 |
| Dividends (%) |
- | - | - | - |
|
 |
(Company/Sector/Market) |
| |
2006.06 | 2007.06 |
| Beta |
1.49 / 0.93 / 1.00 | 1.11 / 0.85 / 1.00 |
| Volatility |
60.96 / 23.07 / 19.70 | 46.83 / 17.44 / 14.26 |
|
 |
(unit : Won) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Earnings Per Share |
- 2,868 | 367 | 1,026 | 3,292 |
| Sales Per Share |
100,767 | 85,212 | 83,119 | 77,589 |
| Book Value Per Share |
19,897 | 18,443 | 18,704 | 21,284 |
| Cash Flow Per Share |
7,224.00 | 7,437.81 | 1,511.19 | 7,547.44 |
|
 |
(Unit : Times) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Price / Earnings (H/L) |
-/- | 95.37/28.34 | 55.46/25.34 | 46.48/15.49 |
| Price / Sales (H/L) |
0.13/0.08 | 0.41/0.12 | 0.68/0.31 | 1.97/0.66 |
| Price / Book (H/L) |
0.67/0.39 | 1.90/0.56 | 3.04/1.39 | 7.19/2.40 |
| Price / Cash Flow (H/L) |
1.83 / 1.07 | 4.71 / 1.40 | 37.65 / 17.20 | 20.27 / 6.76 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
03.12 |
04.12 |
05.12 |
06.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
17,549 |
617 |
16,209 |
580 |
13,739 |
581 |
12,613 |
- |
| NOPLAT |
973 |
47 |
857 |
48 |
135 |
47 |
390 |
- |
| Return on Invested Capital |
5 |
7 |
5 |
8 |
0 |
8 |
3 |
- |
| WACC |
5 |
5 |
8 |
5 |
6 |
6 |
6 |
- |
| Economic Value Added |
- 20.9 |
12.6 |
- 470.6 |
15.5 |
- 702.4 |
12.3 |
- 485.6 |
- |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2004.12 | 2005.12 | 2006.12 | 2007.06 |
| Enterprise Value(EV) |
16,902.02 | 22,047.97 | 26,821.80 | 50,025.32 |
| EBITDA |
1,793.77 | 2,085.92 | 1,749.84 | 1,944.88 |
| EBITDA/Sales |
0.09 | 0.11 | 0.09 | 0.11 |
| EBITDA/Financial Exp. |
1.39 | 1.87 | 1.73 | 2.38 |
| EV/EBITDA |
9.42 | 10.57 | 15.33 | 25.72 |
|
|
|
|
