| |
|
|
Muhak Alcohol (023150) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Par Value |
5,000 | 500 | 500 | 500 |
| Yearly Highest Price |
1,295 | 6,200 | 4,770 | 8,420 |
| Yearly Lowest Price |
871 | 1,150 | 3,175 | 3,990 |
| Common Shares O/S |
881,500 | 7,000,000 | 7,000,000 | 7,000,000 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
104 | 270 | 298 | 429 |
| Dividends (%) |
20.0 | 40.0 | 40.0 | - |
|
 |
(Company/Sector/Market) |
| |
2006.06 | 2007.06 |
| Beta |
0.66 / 0.93 / 1.00 | 0.52 / 0.85 / 1.00 |
| Volatility |
61.10 / 23.07 / 19.70 | 42.71 / 17.44 / 14.26 |
|
 |
(unit : Won) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Earnings Per Share |
562 | 468 | 266 | 874 |
| Sales Per Share |
3,769 | 4,510 | 5,578 | 5,822 |
| Book Value Per Share |
3,992 | 4,312 | 4,481 | 4,778 |
| Cash Flow Per Share |
936.00 | 504.78 | 710.37 | 1,001.78 |
|
 |
(Unit : Times) |
| Fiscal Year End |
04.12 | 05.12 | 06.12 | 07.06 |
| Price / Earnings (H/L) |
2.30/1.55 | 13.25/2.46 | 17.93/11.94 | 9.63/4.57 |
| Price / Sales (H/L) |
0.34/0.23 | 1.37/0.25 | 0.86/0.57 | 1.45/0.69 |
| Price / Book (H/L) |
0.32/0.22 | 1.44/0.27 | 1.06/0.71 | 1.76/0.83 |
| Price / Cash Flow (H/L) |
1.38 / 0.93 | 12.28 / 2.28 | 6.71 / 4.47 | 8.41 / 3.98 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
03.12 |
04.12 |
05.12 |
06.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
324 |
617 |
329 |
580 |
360 |
581 |
412 |
- |
| NOPLAT |
42 |
47 |
52 |
48 |
30 |
47 |
29 |
- |
| Return on Invested Capital |
13 |
7 |
15 |
8 |
8 |
8 |
7 |
- |
| WACC |
4 |
5 |
3 |
5 |
5 |
6 |
5 |
- |
| Economic Value Added |
28.3 |
12.6 |
39.6 |
15.5 |
11.8 |
12.3 |
7.0 |
- |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2004.12 | 2005.12 | 2006.12 | 2007.06 |
| Enterprise Value(EV) |
218.46 | 331.58 | 440.64 | 587.96 |
| EBITDA |
87.79 | 71.08 | 69.77 | 113.51 |
| EBITDA/Sales |
0.26 | 0.20 | 0.18 | 0.28 |
| EBITDA/Financial Exp. |
15.16 | 11.09 | 9.56 | 10.45 |
| EV/EBITDA |
2.49 | 4.66 | 6.32 | 5.18 |
|
|
|
|
