Print
Korean Air Lines (003490)   STOCK
 
 
(unit : Won, Share)
Fiscal Year End 04.1205.1206.1207.09
Par Value 5,000  5,000  5,000  5,000 
Yearly Highest Price 20,100  31,900  38,050  74,400 
Yearly Lowest Price 11,000  16,650  26,000  32,550 
Common Shares O/S 71,289,436  71,289,436  71,289,436  71,971,631 
Preferred Shares O/S 1,379,177  1,379,177  1,379,177  1,379,177 
Market Cap.(100Mn.Won) 13,571  22,981  25,529  44,943 
Dividends (%) 5.07.0C2.0/S1.0-
(Company/Sector/Market)
  2006.062007.06
Beta 1.15 / 0.94 / 1.00  1.00 / 1.09 / 1.00 
Volatility 41.28 / 31.06 / 19.70  33.19 / 28.24 / 14.26 
(unit : Won)
Fiscal Year End 04.1205.1206.1207.09
Earnings Per Share 7,765  2,989  5,725  904 
Sales Per Share 105,682  111,154  118,389  125,955 
Book Value Per Share 49,707  52,776  57,503  57,097 
Cash Flow Per Share 13,715.24  14,714.32  15,171.18  15,991.81 
(Unit : Times)
Fiscal Year End 04.1205.1206.1207.09
Price / Earnings (H/L) 2.59/1.4210.67/5.576.65/4.5482.30/36.01
Price / Sales (H/L) 0.19/0.100.29/0.150.32/0.220.59/0.26
Price / Book (H/L) 0.40/0.220.60/0.320.66/0.451.30/0.57
Price / Cash Flow (H/L) 1.47 / 0.80  2.17 / 1.13  2.51 / 1.71  4.65 / 2.04 
(Unit : 100Mn.Won, %)
Fiscal Year End 03.12 04.12 05.12 06.12
Company Sector Company Sector Company Sector Company Sector
Invested Capital 113,367  1,074  115,849  1,044  112,947  1,001  109,761  -
NOPLAT 3,261  37  8,805  97  5,411  66  7,034  -
Return on Invested Capital -
WACC -
Economic Value Added - 3,886.4  - 14.1  3,679.8  45.3  - 113.1  9.9  661.3  -    
(Unit : 100Mn.Won, Times)
Fiscal Year End 2004.12 2005.12 2006.12 2007.09
Enterprise Value(EV) 78,985.30 86,120.49 86,329.72 116,171.60 
EBITDA 10,778.33 11,395.59 12,075.17 14,173.19 
EBITDA/Sales 0.15 0.15 0.15 0.16 
EBITDA/Financial Exp. 2.69 2.93 2.96 3.38 
EV/EBITDA 7.33 7.56 7.15 8.20