| |
|
|
Korean Air Lines (003490) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.09 |
| Par Value |
5,000 | 5,000 | 5,000 | 5,000 |
| Yearly Highest Price |
31,900 | 38,050 | 87,400 | 80,000 |
| Yearly Lowest Price |
16,650 | 26,000 | 32,550 | 31,000 |
| Common Shares O/S |
71,289,436 | 71,289,436 | 71,971,631 | 71,971,631 |
| Preferred Shares O/S |
1,379,177 | 1,379,177 | 1,379,177 | 1,379,177 |
| Market Cap.(100Mn.Won) |
22,981 | 25,529 | 55,674 | 26,885 |
| Dividends (%) |
7.0 | C2.0/S1.0 | 10.0 | - |
|
 |
(Company/Sector/Market) |
| |
2007.06 | 2008.06 |
| Beta |
1.00 / 1.09 / 1.00 | 1.20 / 1.29 / 1.00 |
| Volatility |
33.19 / 28.24 / 14.26 | 51.53 / 42.41 / 26.01 |
|
 |
(unit : Won) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.09 |
| Earnings Per Share |
2,989 | 5,725 | 148 | - 25,646 |
| Sales Per Share |
111,154 | 118,389 | 127,870 | 145,124 |
| Book Value Per Share |
52,776 | 57,503 | 56,940 | 38,221 |
| Cash Flow Per Share |
14,714.32 | 15,171.18 | 9,953.10 | 1,153.67 |
|
 |
(Unit : Times) |
| Fiscal Year End |
05.12 | 06.12 | 07.12 | 08.09 |
| Price / Earnings (H/L) |
10.67/5.57 | 6.65/4.54 | 590.54/219.93 | -/- |
| Price / Sales (H/L) |
0.29/0.15 | 0.32/0.22 | 0.68/0.25 | 0.55/0.21 |
| Price / Book (H/L) |
0.60/0.32 | 0.66/0.45 | 1.53/0.57 | 2.09/0.81 |
| Price / Cash Flow (H/L) |
2.17 / 1.13 | 2.51 / 1.71 | 8.78 / 3.27 | 69.34 / 26.87 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
04.12 |
05.12 |
06.12 |
07.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
105,374 |
990 |
105,402 |
950 |
103,754 |
922 |
106,698 |
989 |
| NOPLAT |
8,805 |
94 |
5,411 |
65 |
7,034 |
49 |
3,107 |
58 |
| Return on Invested Capital |
8 |
9 |
5 |
6 |
6 |
5 |
2 |
5 |
| WACC |
4 |
5 |
4 |
5 |
5 |
6 |
5 |
6 |
| Economic Value Added |
4,143.3 |
45.0 |
255.9 |
11.9 |
1,010.2 |
- 6.4 |
- 2,805.4 |
- 9.3 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2005.12 | 2006.12 | 2007.12 | 2008.09 |
| Enterprise Value(EV) |
86,120.49 | 86,329.72 | 131,143.18 | 125,427.92 |
| EBITDA |
11,395.59 | 12,075.17 | 13,832.15 | 6,083.06 |
| EBITDA/Sales |
0.15 | 0.15 | 0.16 | 0.06 |
| EBITDA/Financial Exp. |
2.93 | 2.96 | 3.25 | 1.35 |
| EV/EBITDA |
7.56 | 7.15 | 9.48 | 20.62 |
|
|
|
|
