| |
|
|
Hanil Cement (003300) |
|
|
KSE |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
01.12 | 02.12 | 03.12 | 04.06 |
| Par Value |
5,000 | 5,000 | 5,000 | 5,000 |
| Yearly Highest Price |
28,500 | 55,000 | 64,500 | 69,500 |
| Yearly Lowest Price |
14,500 | 26,800 | 30,000 | 40,700 |
| Common Shares O/S |
6,332,807 | 6,883,087 | 6,883,087 | 7,545,313 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
1,804 | 2,477 | 4,226 | 3,342 |
| Dividends (%) |
16.0 | 20.0 | 25.0 | - |
|
 |
(Company/Sector/Market) |
| |
2003.06 | 2004.06 |
| Beta |
0.58 / 0.70 / 1.00 | 0.60 / 0.65 / 1.00 |
| Volatility |
43.60 / 27.06 / 30.88 | 32.28 / 25.84 / 23.84 |
|
 |
(unit : Won) |
| Fiscal Year End |
01.12 | 02.12 | 03.12 | 04.06 |
| Earnings Per Share |
4,905 | 7,955 | 14,615 | 15,324 |
| Sales Per Share |
79,860 | 86,891 | 93,215 | 80,434 |
| Book Value Per Share |
87,710 | 89,540 | 103,188 | 99,675 |
| Cash Flow Per Share |
22,466.3 | 19,684.1 | 20,716.8 | 18,330.9 |
|
 |
(Unit : Times) |
| Fiscal Year End |
01.12 | 02.12 | 03.12 | 04.06 |
| Price / Earnings (H/L) |
5.81/2.96 | 6.91/3.37 | 4.41/2.05 | 4.54/2.66 |
| Price / Sales (H/L) |
0.36/0.18 | 0.63/0.31 | 0.69/0.32 | 0.86/0.51 |
| Price / Book (H/L) |
0.32/0.17 | 0.61/0.30 | 0.63/0.29 | 0.70/0.41 |
| Price / Cash Flow (H/L) |
1.27 / 0.65 | 2.79 / 1.36 | 3.11 / 1.45 | 3.79 / 2.22 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
00.12 |
01.12 |
02.12 |
03.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
6,049 |
545 |
5,807 |
509 |
5,468 |
498 |
5,448 |
515 |
| NOPAT |
513 |
55 |
629 |
43 |
981 |
56 |
1,091 |
66 |
| Return on Invested Capital |
8 |
10 |
10 |
8 |
17 |
11 |
20 |
12 |
| WACC |
9 |
12 |
7 |
8 |
9 |
8 |
6 |
6 |
| Economic Value Added |
- 84.5 |
- 10.5 |
199.5 |
0.9 |
454.6 |
16.4 |
752.2 |
32.4 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2001.12 | 2002.12 | 2003.12 | 2004.06 |
| Enterprise Value(EV) |
2,838.28 | 2,995.90 | 4,158.39 | 3,359.24 |
| EBITDA |
1,115.63 | 1,258.64 | 1,828.42 | 1,971.13 |
| EBITDA/Sales |
0.23 | 0.22 | 0.30 | 0.34 |
| EBITDA/Financial Exp. |
7.38 | 18.15 | 47.33 | 315.82 |
| EV/EBITDA |
2.54 | 2.38 | 2.27 | 1.70 |
|
|
|
|
