| |
|
|
BHI Co., Ltd. (083650) |
|
|
KOSDAQ |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Par Value |
500 | 500 | 500 | 500 |
| Yearly Highest Price |
8,670 | 8,410 | 27,100 | 37,900 |
| Yearly Lowest Price |
4,860 | 2,800 | 5,580 | 16,500 |
| Common Shares O/S |
13,080,000 | 13,080,000 | 13,080,000 | 13,080,000 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
693 | 637 | 3,407 | 3,479 |
| Dividends (%) |
10.0 | - | 36.0 | - |
|
 |
(Company/Sector/Market) |
| |
2009.06 | 2010.06 |
| Beta |
1.26 / 1.04 / 1.00 | 1.72 / 1.10 / 1.00 |
| Volatility |
81.87 / 47.49 / 43.15 | 70.45 / 23.75 / 19.11 |
|
 |
(unit : Won) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Earnings Per Share |
237 | - 693 | 1,728 | 1,566 |
| Sales Per Share |
4,915 | 11,850 | 20,396 | 13,253 |
| Book Value Per Share |
3,082 | 2,734 | 5,156 | 5,818 |
| Cash Flow Per Share |
- 121.78 | - 394.27 | 107.15 | 5,794.22 |
|
 |
(Unit : Times) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Price / Earnings (H/L) |
36.58/20.51 | -/- | 15.68/3.23 | 24.19/10.53 |
| Price / Sales (H/L) |
1.76/0.99 | 0.71/0.24 | 1.33/0.27 | 2.86/1.24 |
| Price / Book (H/L) |
2.81/1.58 | 3.08/1.02 | 5.26/1.08 | 6.51/2.84 |
| Price / Cash Flow (H/L) |
- /- | - /- | 252.92 / 52.08 | 6.54 / 2.85 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
06.12 |
07.12 |
08.12 |
09.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
402 |
176 |
567 |
179 |
1,193 |
263 |
1,814 |
304 |
| NOPLAT |
57 |
16 |
- 7 |
17 |
49 |
31 |
210 |
24 |
| Return on Invested Capital |
14 |
9 |
- 1 |
9 |
4 |
11 |
11 |
8 |
| WACC |
7 |
6 |
6 |
7 |
9 |
6 |
7 |
6 |
| Economic Value Added |
28.6 |
4.6 |
- 44.9 |
4.3 |
- 65.1 |
12.7 |
70.6 |
5.0 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2007.12 | 2008.12 | 2009.12 | 2010.09 |
| Enterprise Value(EV) |
898.25 | 1,367.62 | 4,393.52 | 4,054.10 |
| EBITDA |
38.19 | 173.35 | 330.12 | 314.08 |
| EBITDA/Sales |
0.06 | 0.12 | 0.12 | 0.18 |
| EBITDA/Financial Exp. |
2.87 | 3.71 | 5.66 | 5.89 |
| EV/EBITDA |
23.52 | 7.89 | 13.31 | 12.91 |
|
|
|
|
