| |
|
|
Victek Co.,Ltd. (065450) |
|
|
KOSDAQ |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Par Value |
500 | 200 | 200 | 200 |
| Yearly Highest Price |
2,576 | 2,692 | 5,020 | 5,500 |
| Yearly Lowest Price |
1,634 | 880 | 1,410 | 2,510 |
| Common Shares O/S |
7,260,000 | 18,150,000 | 24,500,000 | 24,500,000 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
392 | 281 | 613 | 757 |
| Dividends (%) |
40.0 | 40.0 | 40.0 | - |
|
 |
(Company/Sector/Market) |
| |
2009.06 | 2010.06 |
| Beta |
1.09 / 1.02 / 1.00 | 0.40 / 0.91 / 1.00 |
| Volatility |
94.91 / 49.09 / 43.15 | 73.98 / 21.93 / 19.11 |
|
 |
(unit : Won) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Earnings Per Share |
196 | 177 | 269 | 116 |
| Sales Per Share |
1,924 | 2,373 | 2,741 | 1,707 |
| Book Value Per Share |
861 | 1,007 | 1,367 | 1,350 |
| Cash Flow Per Share |
509.66 | 374.21 | 870.81 | 333.37 |
|
 |
(Unit : Times) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Price / Earnings (H/L) |
13.14/8.34 | 15.21/4.97 | 18.66/5.24 | 47.41/21.64 |
| Price / Sales (H/L) |
1.34/0.85 | 1.13/0.37 | 1.83/0.51 | 3.22/1.47 |
| Price / Book (H/L) |
2.99/1.90 | 2.67/0.87 | 3.67/1.03 | 4.07/1.86 |
| Price / Cash Flow (H/L) |
5.05 / 3.21 | 7.19 / 2.35 | 5.76 / 1.62 | 16.50 / 7.53 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
06.12 |
07.12 |
08.12 |
09.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
204 |
284 |
232 |
291 |
229 |
339 |
241 |
346 |
| NOPLAT |
37 |
22 |
38 |
24 |
37 |
27 |
43 |
30 |
| Return on Invested Capital |
18 |
7 |
16 |
8 |
16 |
8 |
18 |
8 |
| WACC |
6 |
6 |
5 |
6 |
7 |
6 |
8 |
6 |
| Economic Value Added |
23.7 |
3.0 |
25.4 |
4.1 |
20.4 |
6.5 |
22.4 |
6.9 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2007.12 | 2008.12 | 2009.12 | 2010.09 |
| Enterprise Value(EV) |
419.17 | 294.04 | 613.73 | 757.05 |
| EBITDA |
66.71 | 78.99 | 78.24 | 55.66 |
| EBITDA/Sales |
0.19 | 0.19 | 0.15 | 0.14 |
| EBITDA/Financial Exp. |
16.15 | 21.50 | 21.72 | 16.57 |
| EV/EBITDA |
6.28 | 3.72 | 7.84 | 13.60 |
|
|
|
|
