| |
|
|
Green Cross Corp. (006280) |
|
|
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 |
35,000 | 75,000 | 64,800 | 76,900 |
| Yearly Lowest Price |
23,550 | 27,250 | 40,100 | 49,100 |
| Common Shares O/S |
9,011,477 | 9,011,477 | 9,011,477 | 9,011,477 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
2,541 | 5,154 | 5,316 | 6,668 |
| Dividends (%) |
- | 10.0 | 15.0 | - |
|
 |
(Company/Sector/Market) |
| |
2006.06 | 2007.06 |
| Beta |
0.96 / 0.92 / 1.00 | 0.96 / 0.72 / 1.00 |
| Volatility |
50.55 / 30.84 / 19.70 | 33.14 / 19.70 / 14.26 |
|
 |
(unit : Won) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Earnings Per Share |
1,542 | 3,382 | 4,009 | 5,418 |
| Sales Per Share |
19,694 | 39,024 | 42,247 | 47,634 |
| Book Value Per Share |
11,400 | 15,163 | 19,538 | 21,903 |
| Cash Flow Per Share |
2,960.06 | 2,586.58 | 3,155.91 | 3,040.77 |
|
 |
(Unit : Times) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Price / Earnings (H/L) |
22.70/15.27 | 22.18/8.06 | 16.16/10.00 | 14.19/9.06 |
| Price / Sales (H/L) |
1.78/1.20 | 1.92/0.70 | 1.53/0.95 | 1.61/1.03 |
| Price / Book (H/L) |
3.07/2.07 | 4.95/1.80 | 3.32/2.05 | 3.51/2.24 |
| Price / Cash Flow (H/L) |
11.82 / 7.96 | 29.00 / 10.54 | 20.53 / 12.71 | 25.29 / 16.15 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
03.12 |
04.12 |
05.12 |
06.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
416 |
723 |
966 |
718 |
1,538 |
756 |
1,890 |
- |
| NOPLAT |
46 |
48 |
8 |
80 |
231 |
72 |
423 |
- |
| Return on Invested Capital |
11 |
6 |
0 |
11 |
15 |
9 |
22 |
- |
| WACC |
5 |
6 |
4 |
6 |
6 |
6 |
7 |
- |
| Economic Value Added |
21.9 |
2.5 |
- 33.5 |
37.5 |
137.9 |
23.1 |
278.8 |
- |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2004.12 | 2005.12 | 2006.12 | 2007.06 |
| Enterprise Value(EV) |
2,956.13 | 5,538.94 | 5,785.51 | 7,324.79 |
| EBITDA |
64.85 | 381.16 | 601.44 | 692.48 |
| EBITDA/Sales |
0.06 | 0.11 | 0.16 | 0.17 |
| EBITDA/Financial Exp. |
5.18 | 19.76 | 18.05 | 18.64 |
| EV/EBITDA |
45.58 | 14.53 | 9.62 | 10.58 |
|
|
|
|
