| |
|
|
Sam Kwang Glass Ind. (005090) |
|
|
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 |
5,910 | 12,550 | 18,900 | 30,900 |
| Yearly Lowest Price |
4,000 | 4,125 | 9,500 | 17,200 |
| Common Shares O/S |
4,854,418 | 4,854,418 | 4,854,418 | 4,854,418 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
205 | 538 | 873 | 1,500 |
| Dividends (%) |
6.5 | 10.0 | 13.0 | - |
|
 |
(Company/Sector/Market) |
| |
2006.06 | 2007.06 |
| Beta |
0.66 / 0.78 / 1.00 | 0.45 / 1.18 / 1.00 |
| Volatility |
37.53 / 26.57 / 19.70 | 32.03 / 23.92 / 14.26 |
|
 |
(unit : Won) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Earnings Per Share |
711 | 897 | 2,196 | 2,206 |
| Sales Per Share |
35,825 | 32,411 | 36,691 | 38,494 |
| Book Value Per Share |
22,895 | 23,660 | 25,346 | 25,900 |
| Cash Flow Per Share |
3,700.53 | 2,932.16 | 3,726.56 | 4,432.18 |
|
 |
(Unit : Times) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Price / Earnings (H/L) |
8.31/5.63 | 13.99/4.60 | 8.61/4.33 | 14.01/7.80 |
| Price / Sales (H/L) |
0.16/0.11 | 0.39/0.13 | 0.52/0.26 | 0.80/0.45 |
| Price / Book (H/L) |
0.26/0.17 | 0.53/0.17 | 0.75/0.37 | 1.19/0.66 |
| Price / Cash Flow (H/L) |
1.60 / 1.08 | 4.28 / 1.41 | 5.07 / 2.55 | 6.97 / 3.88 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
03.12 |
04.12 |
05.12 |
06.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
1,660 |
494 |
1,633 |
522 |
1,691 |
547 |
1,750 |
- |
| NOPLAT |
73 |
63 |
62 |
56 |
57 |
42 |
91 |
- |
| Return on Invested Capital |
4 |
12 |
3 |
10 |
3 |
7 |
5 |
- |
| WACC |
6 |
6 |
4 |
6 |
4 |
5 |
5 |
- |
| Economic Value Added |
- 37.4 |
31.5 |
- 12.3 |
24.8 |
- 14.3 |
10.6 |
2.8 |
- |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2004.12 | 2005.12 | 2006.12 | 2007.06 |
| Enterprise Value(EV) |
652.49 | 1,351.14 | 1,971.48 | 2,611.84 |
| EBITDA |
208.11 | 231.40 | 281.08 | 243.21 |
| EBITDA/Sales |
0.12 | 0.15 | 0.16 | 0.13 |
| EBITDA/Financial Exp. |
5.72 | 6.33 | 4.86 | 3.99 |
| EV/EBITDA |
3.14 | 5.84 | 7.01 | 10.74 |
|
|
|
|
