| |
|
|
Boryung Medience Co.,Ltd. (014100) |
|
|
KOSDAQ |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Par Value |
500 | 500 | 500 | 500 |
| Yearly Highest Price |
6,340 | 4,075 | 5,140 | 3,390 |
| Yearly Lowest Price |
3,060 | 1,175 | 1,720 | 1,950 |
| Common Shares O/S |
9,200,000 | 9,400,000 | 9,600,000 | 9,800,000 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
384 | 161 | 324 | 255 |
| Dividends (%) |
C5.0/S2.1 | C5.0/S2.2 | 2.0 | - |
|
 |
(Company/Sector/Market) |
| |
2009.06 | 2010.06 |
| Beta |
0.75 / 1.00 / 1.00 | 1.31 / 1.06 / 1.00 |
| Volatility |
67.02 / 46.46 / 43.15 | 73.69 / 23.81 / 19.11 |
|
 |
(unit : Won) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Earnings Per Share |
184 | 441 | 69 | 98 |
| Sales Per Share |
15,425 | 16,524 | 17,939 | 18,143 |
| Book Value Per Share |
3,300 | 3,210 | 3,366 | 3,333 |
| Cash Flow Per Share |
71.54 | - 473.77 | - 234.61 | 171.64 |
|
 |
(Unit : Times) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Price / Earnings (H/L) |
34.46/16.63 | 9.24/2.66 | 74.49/24.93 | 34.36/19.76 |
| Price / Sales (H/L) |
0.41/0.20 | 0.25/0.07 | 0.29/0.10 | 0.19/0.11 |
| Price / Book (H/L) |
1.92/0.93 | 1.27/0.37 | 1.53/0.51 | 1.02/0.58 |
| Price / Cash Flow (H/L) |
88.62 / 42.77 | - /- | - /- | 19.75 / 11.36 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
06.12 |
07.12 |
08.12 |
09.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
287 |
714 |
293 |
708 |
346 |
940 |
402 |
1,048 |
| NOPLAT |
2 |
54 |
21 |
60 |
- 0 |
70 |
8 |
143 |
| Return on Invested Capital |
0 |
7 |
7 |
8 |
- 0 |
7 |
2 |
13 |
| WACC |
8 |
6 |
7 |
6 |
5 |
6 |
6 |
6 |
| Economic Value Added |
- 21.5 |
8.6 |
- 1.6 |
10.9 |
- 20.5 |
5.3 |
- 18.1 |
75.1 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2007.12 | 2008.12 | 2009.12 | 2010.09 |
| Enterprise Value(EV) |
445.89 | 255.33 | 453.84 | 401.14 |
| EBITDA |
48.00 | 62.08 | 42.07 | 34.86 |
| EBITDA/Sales |
0.03 | 0.04 | 0.02 | 0.02 |
| EBITDA/Financial Exp. |
8.50 | 12.03 | 6.18 | 4.85 |
| EV/EBITDA |
9.29 | 4.11 | 10.79 | 11.51 |
|
|
|
|
