| |
|
|
Korean Air Lines (003490) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.09 |
| 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 (%) |
5.0 | 7.0 | C2.0/S1.0 | - |
|
 |
(Company/Sector/Market) |
| |
2006.06 | 2007.06 |
| 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 |
04.12 | 05.12 | 06.12 | 07.09 |
| 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 |
04.12 | 05.12 | 06.12 | 07.09 |
| Price / Earnings (H/L) |
2.59/1.42 | 10.67/5.57 | 6.65/4.54 | 82.30/36.01 |
| Price / Sales (H/L) |
0.19/0.10 | 0.29/0.15 | 0.32/0.22 | 0.59/0.26 |
| Price / Book (H/L) |
0.40/0.22 | 0.60/0.32 | 0.66/0.45 | 1.30/0.57 |
| 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 |
2 |
3 |
7 |
9 |
4 |
6 |
6 |
- |
| WACC |
6 |
4 |
4 |
4 |
4 |
5 |
5 |
- |
| 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 |
|
|
|
|
