| |
|
|
Daewoong Co.,Ltd (003090) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
08.03 | 09.03 | 10.03 | 10.09 |
| Par Value |
1,000 | 2,500 | 2,500 | 2,500 |
| Yearly Highest Price |
42,000 | 39,000 | 25,500 | 19,650 |
| Yearly Lowest Price |
21,950 | 11,450 | 16,800 | 16,500 |
| Common Shares O/S |
4,250,000 | 11,383,011 | 11,383,011 | 11,383,011 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
2,487 | 1,432 | 2,185 | 2,014 |
| Dividends (%) |
35.0 | 20.0 | 22.0 | - |
|
 |
(Company/Sector/Market) |
| |
2009.06 | 2010.06 |
| Beta |
0.66 / 0.96 / 1.00 | 0.23 / 0.80 / 1.00 |
| Volatility |
54.20 / 42.41 / 41.28 | 27.78 / 16.98 / 17.70 |
|
 |
(unit : Won) |
| Fiscal Year End |
08.03 | 09.03 | 10.03 | 10.09 |
| Earnings Per Share |
4,592 | 4,266 | 3,954 | 2,842 |
| Sales Per Share |
15,705 | 23,972 | 8,327 | 6,891 |
| Book Value Per Share |
43,167 | 21,326 | 23,607 | 24,173 |
| Cash Flow Per Share |
6,638.71 | 3,503.03 | 449.01 | 1,550.23 |
|
 |
(Unit : Times) |
| Fiscal Year End |
08.03 | 09.03 | 10.03 | 10.09 |
| Price / Earnings (H/L) |
9.15/4.78 | 9.14/2.68 | 6.45/4.25 | 6.91/5.81 |
| Price / Sales (H/L) |
2.67/1.40 | 1.63/0.48 | 3.06/2.02 | 2.85/2.39 |
| Price / Book (H/L) |
0.97/0.51 | 1.83/0.54 | 1.08/0.71 | 0.81/0.68 |
| Price / Cash Flow (H/L) |
6.33 / 3.31 | 11.13 / 3.27 | 56.79 / 37.42 | 12.68 / 10.64 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
06.03 |
07.03 |
08.03 |
09.03 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
169 |
283 |
149 |
219 |
264 |
256 |
209 |
312 |
| NOPLAT |
111 |
45 |
210 |
45 |
79 |
48 |
44 |
92 |
| Return on Invested Capital |
66 |
16 |
141 |
20 |
30 |
18 |
21 |
29 |
| WACC |
7 |
7 |
6 |
7 |
6 |
7 |
6 |
7 |
| Economic Value Added |
99.1 |
25.6 |
201.6 |
28.5 |
61.4 |
28.5 |
30.8 |
70.4 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2008.03 | 2009.03 | 2010.03 | 2010.09 |
| Enterprise Value(EV) |
2,487.68 | 1,432.78 | 2,185.54 | 2,014.79 |
| EBITDA |
130.56 | 49.88 | 376.01 | 244.38 |
| EBITDA/Sales |
0.21 | 0.06 | 0.55 | 0.43 |
| EBITDA/Financial Exp. |
63.51 | 1,393.66 | - | - |
| EV/EBITDA |
19.05 | 28.73 | 5.81 | 8.24 |
|
|
|
|
