| |
|
|
Amorepacific Corp. (090430) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Par Value |
5,000 | 5,000 | 5,000 | 5,000 |
| Yearly Highest Price |
892,000 | 743,000 | 934,000 | 1,179,000 |
| Yearly Lowest Price |
512,000 | 488,000 | 534,000 | 765,000 |
| Common Shares O/S |
5,845,849 | 5,845,849 | 5,845,849 | 5,845,849 |
| Preferred Shares O/S |
1,055,783 | 1,055,783 | 1,055,783 | 1,055,783 |
| Market Cap.(100Mn.Won) |
44,002 | 39,720 | 57,757 | 70,213 |
| Dividends (%) |
100.0 | 100.0 | 110.0 | - |
|
 |
(Company/Sector/Market) |
| |
2009.06 | 2010.06 |
| Beta |
0.46 / 0.94 / 1.00 | 0.24 / 0.88 / 1.00 |
| Volatility |
45.46 / 41.28 / 41.28 | 26.30 / 18.88 / 17.70 |
|
 |
(unit : Won) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Earnings Per Share |
29,529 | 28,225 | 37,658 | 61,140 |
| Sales Per Share |
196,713 | 221,984 | 256,438 | 305,176 |
| Book Value Per Share |
135,642 | 158,118 | 184,165 | 217,980 |
| Cash Flow Per Share |
37,329.75 | 39,812.88 | 55,489.78 | 61,267.19 |
|
 |
(Unit : Times) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Price / Earnings (H/L) |
30.21/17.34 | 26.32/17.29 | 24.80/14.18 | 19.28/12.51 |
| Price / Sales (H/L) |
4.53/2.60 | 3.35/2.20 | 3.64/2.08 | 3.86/2.51 |
| Price / Book (H/L) |
6.58/3.77 | 4.70/3.09 | 5.07/2.90 | 5.41/3.51 |
| Price / Cash Flow (H/L) |
23.90 / 13.72 | 18.66 / 12.26 | 16.83 / 9.62 | 19.24 / 12.49 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
06.12 |
07.12 |
08.12 |
09.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
6,571 |
714 |
6,778 |
708 |
7,847 |
940 |
9,279 |
1,048 |
| NOPLAT |
708 |
54 |
1,799 |
60 |
1,822 |
70 |
2,254 |
143 |
| Return on Invested Capital |
10 |
7 |
26 |
8 |
23 |
7 |
24 |
13 |
| WACC |
5 |
6 |
6 |
6 |
6 |
6 |
5 |
6 |
| Economic Value Added |
337.3 |
8.6 |
1,342.3 |
10.9 |
1,345.4 |
5.3 |
1,723.6 |
75.1 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2007.12 | 2008.12 | 2009.12 | 2010.03 |
| Enterprise Value(EV) |
44,002.45 | 39,720.51 | 57,757.02 | 50,750.79 |
| EBITDA |
3,034.33 | 3,183.61 | 3,743.82 | 5,919.38 |
| EBITDA/Sales |
0.22 | 0.21 | 0.21 | 0.28 |
| EBITDA/Financial Exp. |
- | - | - | - |
| EV/EBITDA |
14.50 | 12.48 | 15.43 | 8.57 |
|
|
|
|
