| |
|
|
Hanil Cement (003300) |
|
|
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 |
69,500 | 72,200 | 85,800 | 120,000 |
| Yearly Lowest Price |
40,700 | 55,000 | 63,500 | 72,700 |
| Common Shares O/S |
7,545,313 | 7,545,313 | 7,545,313 | 7,545,313 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
4,527 | 5,447 | 6,224 | 8,639 |
| Dividends (%) |
30.0 | 27.0 | 25.0 | - |
|
 |
(Company/Sector/Market) |
| |
2006.06 | 2007.06 |
| Beta |
0.67 / 0.78 / 1.00 | 1.34 / 1.18 / 1.00 |
| Volatility |
30.06 / 26.57 / 19.70 | 42.19 / 23.92 / 14.26 |
|
 |
(unit : Won) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Earnings Per Share |
14,841 | 8,065 | 6,113 | 14,218 |
| Sales Per Share |
82,445 | 66,567 | 70,247 | 73,356 |
| Book Value Per Share |
107,163 | 116,746 | 120,482 | 130,406 |
| Cash Flow Per Share |
16,397.09 | 11,928.65 | 9,009.34 | 15,920.64 |
|
 |
(Unit : Times) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Price / Earnings (H/L) |
4.68/2.74 | 8.95/6.82 | 14.04/10.39 | 8.44/5.11 |
| Price / Sales (H/L) |
0.84/0.49 | 1.08/0.83 | 1.22/0.90 | 1.64/0.99 |
| Price / Book (H/L) |
0.65/0.38 | 0.62/0.47 | 0.71/0.53 | 0.92/0.56 |
| Price / Cash Flow (H/L) |
4.24 / 2.48 | 6.05 / 4.61 | 9.52 / 7.05 | 7.54 / 4.57 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
03.12 |
04.12 |
05.12 |
06.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
5,448 |
494 |
5,612 |
522 |
5,762 |
547 |
5,775 |
- |
| NOPLAT |
1,069 |
63 |
752 |
56 |
394 |
42 |
275 |
- |
| Return on Invested Capital |
19 |
12 |
13 |
10 |
6 |
7 |
4 |
- |
| WACC |
6 |
6 |
6 |
6 |
6 |
5 |
7 |
- |
| Economic Value Added |
729.9 |
31.5 |
387.5 |
24.8 |
18.0 |
10.6 |
- 132.5 |
- |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2004.12 | 2005.12 | 2006.12 | 2007.06 |
| Enterprise Value(EV) |
4,527.19 | 5,447.72 | 6,224.88 | 8,639.38 |
| EBITDA |
1,502.26 | 781.66 | 661.54 | 475.03 |
| EBITDA/Sales |
0.25 | 0.16 | 0.13 | 0.09 |
| EBITDA/Financial Exp. |
224.89 | 314.65 | 268.40 | 216.90 |
| EV/EBITDA |
3.01 | 6.97 | 9.41 | 18.19 |
|
|
|
|
