| |
|
|
Sun Kwang Co., Ltd. (003100) |
|
|
KOSDAQ |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.09 |
| Par Value |
1,000 | 1,000 | 1,000 | 1,000 |
| Yearly Highest Price |
5,600 | 12,400 | 12,650 | 23,800 |
| Yearly Lowest Price |
3,340 | 5,150 | 6,400 | 8,800 |
| Common Shares O/S |
6,600,000 | 6,600,000 | 6,600,000 | 6,600,000 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
344 | 785 | 627 | 1,290 |
| Dividends (%) |
22.0 | 20.0 | 18.0 | - |
|
 |
(Company/Sector/Market) |
| |
2006.06 | 2007.06 |
| Beta |
0.69 /- / 1.00 | 0.57 /- / 1.00 |
| Volatility |
52.96 /- / 25.52 | 40.16 /- / 17.46 |
|
 |
(unit : Won) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.09 |
| Earnings Per Share |
3,584 | 1,549 | 329 | 1,469 |
| Sales Per Share |
11,485 | 13,617 | 17,595 | 17,163 |
| Book Value Per Share |
18,963 | 19,741 | 19,943 | 20,895 |
| Cash Flow Per Share |
2,991.54 | 2,495.26 | - 739.64 | 3,588.68 |
|
 |
(Unit : Times) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.09 |
| Price / Earnings (H/L) |
1.56/0.93 | 8.01/3.32 | 38.45/19.45 | 16.20/5.99 |
| Price / Sales (H/L) |
0.49/0.29 | 0.91/0.38 | 0.72/0.36 | 1.39/0.51 |
| Price / Book (H/L) |
0.30/0.18 | 0.63/0.26 | 0.63/0.32 | 1.14/0.42 |
| Price / Cash Flow (H/L) |
1.87 / 1.12 | 4.97 / 2.06 | - /- | 6.63 / 2.45 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
03.12 |
04.12 |
05.12 |
06.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
897 |
1,074 |
894 |
1,044 |
1,229 |
1,001 |
1,646 |
- |
| NOPLAT |
63 |
37 |
60 |
97 |
21 |
66 |
41 |
- |
| Return on Invested Capital |
7 |
3 |
6 |
9 |
1 |
6 |
2 |
- |
| WACC |
4 |
4 |
5 |
4 |
6 |
5 |
5 |
- |
| Economic Value Added |
18.3 |
- 14.1 |
11.2 |
45.3 |
- 56.8 |
9.9 |
- 54.9 |
- |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2004.12 | 2005.12 | 2006.12 | 2007.09 |
| Enterprise Value(EV) |
713.10 | 1,420.05 | 1,483.61 | 1,959.92 |
| EBITDA |
126.25 | 94.14 | 188.98 | 245.93 |
| EBITDA/Sales |
0.17 | 0.11 | 0.17 | 0.22 |
| EBITDA/Financial Exp. |
5.27 | 2.55 | 3.27 | 4.34 |
| EV/EBITDA |
5.65 | 15.08 | 7.85 | 7.97 |
|
|
|
|
