| |
|
|
Bohae Brewery Co.,Ltd (000890) |
|
|
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 |
39,300 | 25,000 | 17,550 | 22,700 |
| Yearly Lowest Price |
18,450 | 9,310 | 11,900 | 15,700 |
| Common Shares O/S |
2,202,551 | 2,202,551 | 2,202,551 | 2,202,551 |
| Preferred Shares O/S |
2,551 | 2,551 | 2,551 | 2,551 |
| Market Cap.(100Mn.Won) |
553 | 291 | 359 | 410 |
| Dividends (%) |
8.0 | 5.0 | 5.0 | - |
|
 |
(Company/Sector/Market) |
| |
2009.06 | 2010.06 |
| Beta |
0.69 / 0.64 / 1.00 | 0.59 / 0.38 / 1.00 |
| Volatility |
59.63 / 31.85 / 41.28 | 33.37 / 13.33 / 17.70 |
|
 |
(unit : Won) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Earnings Per Share |
2,735 | 2,635 | 3,537 | 1,077 |
| Sales Per Share |
56,911 | 58,406 | 58,676 | 59,210 |
| Book Value Per Share |
37,467 | 39,713 | 43,560 | 43,535 |
| Cash Flow Per Share |
8,932.45 | 471.17 | 8,118.98 | 961.20 |
|
 |
(Unit : Times) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Price / Earnings (H/L) |
14.37/6.75 | 9.49/3.53 | 4.96/3.36 | 21.07/14.57 |
| Price / Sales (H/L) |
0.69/0.32 | 0.43/0.16 | 0.30/0.20 | 0.38/0.27 |
| Price / Book (H/L) |
1.05/0.49 | 0.63/0.23 | 0.40/0.27 | 0.52/0.36 |
| Price / Cash Flow (H/L) |
4.40 / 2.07 | 53.06 / 19.76 | 2.16 / 1.47 | 23.62 / 16.33 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
06.12 |
07.12 |
08.12 |
09.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
1,416 |
553 |
1,433 |
528 |
1,502 |
693 |
1,533 |
817 |
| NOPLAT |
42 |
31 |
66 |
31 |
50 |
25 |
57 |
79 |
| Return on Invested Capital |
2 |
5 |
4 |
6 |
3 |
3 |
3 |
9 |
| WACC |
5 |
6 |
29 |
6 |
33 |
6 |
35 |
9 |
| Economic Value Added |
- 36.9 |
- 4.4 |
- 353.9 |
- 1.7 |
- 450.3 |
- 17.7 |
- 485.2 |
- 1.4 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2007.12 | 2008.12 | 2009.12 | 2010.09 |
| Enterprise Value(EV) |
1,240.86 | 1,127.87 | 1,137.68 | 1,247.04 |
| EBITDA |
157.35 | 140.97 | 145.28 | 125.36 |
| EBITDA/Sales |
0.13 | 0.11 | 0.11 | 0.10 |
| EBITDA/Financial Exp. |
3.93 | 3.43 | 3.53 | 2.90 |
| EV/EBITDA |
7.89 | 8.00 | 7.83 | 9.95 |
|
|
|
|
