| |
|
|
Bae Myung Metal Co.,Ltd (011800) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Par Value |
500 | 500 | 500 | 500 |
| Yearly Highest Price |
2,620 | 2,750 | 1,585 | 1,790 |
| Yearly Lowest Price |
745 | 700 | 755 | 995 |
| Common Shares O/S |
33,300,000 | 33,489,357 | 65,790,602 | 66,177,017 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
784 | 390 | 478 | 684 |
| Dividends (%) |
- | - | - | - |
|
 |
(Company/Sector/Market) |
| |
2009.06 | 2010.06 |
| Beta |
1.38 / 1.18 / 1.00 | 0.91 / 1.08 / 1.00 |
| Volatility |
93.40 / 55.99 / 41.28 | 75.03 / 26.99 / 17.70 |
|
 |
(unit : Won) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Earnings Per Share |
13 | 13 | 4 | - 33 |
| Sales Per Share |
3,289 | 2,486 | 1,671 | 1,327 |
| Book Value Per Share |
1,304 | 2,056 | 1,325 | 1,329 |
| Cash Flow Per Share |
- 134.77 | - 199.18 | - 339.61 | - 244.71 |
|
 |
(Unit : Times) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Price / Earnings (H/L) |
201.54/57.31 | 211.54/53.85 | 396.25/188.75 | -/- |
| Price / Sales (H/L) |
0.80/0.23 | 1.11/0.28 | 0.95/0.45 | 1.35/0.75 |
| Price / Book (H/L) |
2.01/0.57 | 1.34/0.34 | 1.20/0.57 | 1.35/0.75 |
| Price / Cash Flow (H/L) |
- /- | - /- | - /- | - /- |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
06.12 |
07.12 |
08.12 |
09.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
575 |
855 |
654 |
850 |
662 |
1,106 |
761 |
1,185 |
| NOPLAT |
3 |
109 |
12 |
101 |
- 1 |
148 |
26 |
111 |
| Return on Invested Capital |
0 |
12 |
1 |
11 |
- 0 |
13 |
3 |
9 |
| WACC |
5 |
6 |
7 |
8 |
8 |
7 |
6 |
7 |
| Economic Value Added |
- 30.6 |
51.7 |
- 35.2 |
33.2 |
- 54.8 |
66.0 |
- 23.5 |
27.6 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2007.12 | 2008.12 | 2009.12 | 2010.03 |
| Enterprise Value(EV) |
1,016.20 | 757.81 | 782.37 | 1,199.73 |
| EBITDA |
19.48 | 11.98 | 35.71 | 29.97 |
| EBITDA/Sales |
0.02 | 0.01 | 0.05 | 0.04 |
| EBITDA/Financial Exp. |
0.69 | 0.42 | 1.24 | 1.04 |
| EV/EBITDA |
52.17 | 63.26 | 21.91 | 40.03 |
|
|
|
|
