| |
|
|
Hwacheon Machine Tool (000850) |
|
|
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 |
72,900 | 53,100 | 38,350 | 44,000 |
| Yearly Lowest Price |
26,000 | 21,600 | 20,200 | 33,500 |
| Common Shares O/S |
2,200,000 | 2,200,000 | 2,200,000 | 2,200,000 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
1,183 | 484 | 750 | 798 |
| Dividends (%) |
20.0 | 20.0 | 17.0 | - |
|
 |
(Company/Sector/Market) |
| |
2009.06 | 2010.06 |
| Beta |
0.57 / 1.40 / 1.00 | 0.51 / 1.16 / 1.00 |
| Volatility |
49.33 / 66.82 / 41.28 | 31.87 / 31.16 / 17.70 |
|
 |
(unit : Won) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Earnings Per Share |
5,702 | 7,367 | 2,784 | 4,861 |
| Sales Per Share |
64,935 | 67,631 | 41,586 | 66,384 |
| Book Value Per Share |
40,947 | 48,342 | 49,791 | 52,600 |
| Cash Flow Per Share |
5,535.76 | 5,822.10 | 2,842.48 | 4,336.11 |
|
 |
(Unit : Times) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Price / Earnings (H/L) |
12.78/4.56 | 7.21/2.93 | 13.78/7.26 | 9.05/6.89 |
| Price / Sales (H/L) |
1.12/0.40 | 0.79/0.32 | 0.92/0.49 | 0.66/0.50 |
| Price / Book (H/L) |
1.78/0.63 | 1.10/0.45 | 0.77/0.41 | 0.84/0.64 |
| Price / Cash Flow (H/L) |
13.17 / 4.70 | 9.12 / 3.71 | 13.49 / 7.11 | 10.15 / 7.73 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
06.12 |
07.12 |
08.12 |
09.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
601 |
176 |
663 |
179 |
714 |
263 |
722 |
304 |
| NOPLAT |
77 |
16 |
96 |
17 |
89 |
31 |
- 5 |
24 |
| Return on Invested Capital |
12 |
9 |
14 |
9 |
12 |
11 |
- 0 |
8 |
| WACC |
5 |
6 |
6 |
7 |
5 |
6 |
6 |
6 |
| Economic Value Added |
43.2 |
4.6 |
52.8 |
4.3 |
46.2 |
12.7 |
- 53.0 |
5.0 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2007.12 | 2008.12 | 2009.12 | 2010.09 |
| Enterprise Value(EV) |
1,183.60 | 484.00 | 750.20 | 798.60 |
| EBITDA |
163.16 | 154.58 | 40.72 | 95.25 |
| EBITDA/Sales |
0.11 | 0.10 | 0.04 | 0.07 |
| EBITDA/Financial Exp. |
20.66 | 20.91 | 5.12 | 22.68 |
| EV/EBITDA |
7.25 | 3.13 | 18.42 | 8.38 |
|
|
|
|
