ǥ ȸ η¿ ڷԴϴ. (бå 輮 5 ǥ ڷ, 2003 ο: ѷö̴ ۿ .)
1.discount cash flow (DCF) method 2006 50% , 2007 35% ߿ ְ 75000 ɴϴ. ̶ 7 % ҽϴ. 10 % ̻ ġ öϴ.
2.ѹ̾ǰ per 28 Դϴ. ߿ܰ 239 Ѵٸ ѿ per = 11 ˴ϴ. per ̶ δ ְ ; ִ Դϴ. ø ȭϴ 찡 . ѹ̰ 28 ߿ܸ 11 ϴ.
κ 15 ̻ žళ ɷ ִ ȸ 25 ̻ ް. ѹ̴ ʸ ɷ ž ɷ մϴ.
3.R&D ߿ܰ ƿ ¸Խϴ. η ڶ ߿ ڻ η 17 ƿ Բ 2Դϴ. 4 ѹ̷μ ڻ/簡 10/65Դϴ. ߿ܴ þƲ Ҹ ϳ Ұ 3Դϴ. ε ߿ , ī̽Ʈ ѱ а ؿ ϰ ִ ˰ ֽϴ. ̷ ڷḦ мغ ߿ ɷ ǿܷ ֻ ֽϴ. Ѿຸ ϴ. ߿ η 12.4 % ε ѹ η 8.8% ۿ ʽϴ.
߿ ü Ӹ ƴ϶ ٸ ó ϰ ֽϴ. ذ ġ ӻ 1 ̸ FCĹ̼ ٱ⼼ ġ ӻ 3 Դϴ. Ϻ 갡 ǰ ֽϴ. ( ġ)
per ִµ
1) âɷ 强.
强 ȭ ȸ Ư㸸ῡ ʸ ο ź ް ֽϴ.
2) ž ɷ.
ѹ̰ ٸ ȸ翡 ʸ ݺ 2 – 3 Ⱓ 强 Ŀ ɷ ü ٸ ž ȸ翡 ϴ.
Ƿ Ǵ ž ߴɷ LG ְ, 2 ƿ ߿, ۿ Ÿ ȸ ϰ ִ Ȳ ̸ ѹ̾ǰ Ư žళ ɷ¿ ̾ Դϴ. ( κ ڻ η ֵ ϴ մϴ. ϴ .)
4. ѹ ū ɷ װ͵ 糯 ĮԴϴ. ѹ ҿ ѹ̸ ٸ ȸ ̶ϴ. Ƹ ؼ û ¥ ̴ϴ. ̰ Z ýε Z ȶ ּ ȴϴ Ͱ ̴ϴ. ̹ ѹ̿ ٸ ȸ ī ϴ. ѹ ٸ ѹ īϸ鼭 ġŷϰ ִ . (ѹ̿ ī ´ٰ մϴ^^.)
5. ߿ ؿ Ǵ ̹ ̿Ǿ װ Ǯ ǹǷ ũ ϴ Ȯմϴ. ġ ѹ̰ ʹݿ Ͽ Ⱦϴٰ ߹ ְ ź Ͱ ϸ ְ 帧 Դϴ. û ٽþ, ݴϴ. ĥ
߿ ū ֽϴ. ũⰡ ٸϴ.
߿ ε ߿ܰ ַ̾Ƿ ũ ־ʾƵ ȸ ǰ̾ٴ . Ư 嵵 û Ŭ ƴ϶ ( 800 ) ߿ܰ ƽþ 1 Ƿ 峭 ƴ ̴ϴ.
Ư ְ ̹Ƿ ũ ߿ ̸ ϴ Ŀ ְ ũ Դϴ.
( м)
'06 ȸ ߿ܿ ۵Ǹ ̸ Ǹϰ Ǵ ū ȴ. ߿ܿ ȸ ʷ ɼ( ǰ иؼ ȿ ϰ ĭ̸ ϴ ) ʾ ġ Ǵܵȴ. '06 1б⳻ 860 ǥ ϰ ִ. Ʈڳ'() '04 7 Ϻ ڻ ̻翡 ϰ '05 Ը 100 ȴ. ̿ Բ '04 10 COS ȹϿ κ ϰ ƴ. ̹dz'() '05 Ȯ ȹ̴. Ʈڳ' ס̹dz' ͷ 80 %, 60 % Ǿǰ ͼ ȴ.
6. ٸ, 쿡 , ߰, Z߰, ȸ簡 ִµ ٵ ġ ٸ. ٸ ´ ֽϴ.
ְ ̴ ̿ ̰ ̸ ȸ翡 ɿ ض 忡 ʺ ʴ´ٴ .
7. ڰ ƴ մ ߿ϸ, ִٸ ̹ ֽ 9 . ؼ δ Ƴ ƾ Դϴ.
մ´ٸ ֽĵ ְ Ϻ ̰, ϰ Դϴ. ״ ̹ ˰ ȭ ũ ʰ ٸ ϰ ٸٴ . ̷ ְ Ű ڰ ƴϸ ϴ.
̰ ٷ Ǽ ҹ Ű.
8.ѹ̾ǰ ϴ. ߿ ʴٰ ϸ Ư 2 Ⱓ Դϴ.
ǼŽ ٹ ߿ܰ ϴ.
ñδ LG ƺԴϴ.
2005 - 2007, 3 12.5 % μ (12.0%), ķ (4.3%), ȭǰ(7.8%) ˴ϴ.
3 27.7%μ (26.7%), ķ(11.5%), ȭǰ(21.5%) dz, 2006 per 13.8 μ ߿ Դϴ. ȭ ȸ Ѵٴ غ պٴ per ް Դϴ.
ǥ 1. ȸ纰 ַ ǰ 强 м
ַǰ | ȿ |
强 |
04 () | |
īD | ھ簭 | L | 1520 | |
(2/7) | ǸF | M | 182 | |
M | 155 | |||
| û | M | 108 | |
ϼ | ġ | H | 243 | |
Ƽ | ȣ | H | 177 | |
| L | 104 | ||
Ÿ | M | 210 | ||
(0/7) | ȨŰ | L | 116 | |
˸ | L | 156 | ||
̼Ľ | | M | 213 | |
| M | 137 | ||
Ǫ÷ | M | 111 | ||
ؽ | | M | 104 | |
ѹ | Ʈ | | M | 155 |
(3/9) | | M | 134 | |
Ŭ | | M | 124 | |
ڶ | ҿ | M | 118 | |
īƿ | ġ | H | 115 | |
ƮǼ | | M | 106 | |
Ϲٽũ | а() | M | 105 | |
Ƹ | а | H | 102 | |
ɹٽƮ | H | 86 | ||
߿ | Ϲ, | H | 668 | |
(1/2) | L | 225 | ||
ѵ | ƹ̸ | 索 | M | 577 |
(1/4) | Ʈ̽ | а | H | 263 |
а | M | 136 | ||
ѽŻ | ȭ | L | 83 | |
Ľ | M | 169 | ||
(3/6) | ȴϼ | | L | 94 |
̽ | а | H | 100 | |
ũƮ | а | H | 118 | |
M | 436 | |||
ƾ | ġ | H | 419 | |
ϵ | ķ縶 | | L | 263 |
(0/3) | ť | | L | 157 |
ٴ | Ʈ | а | H | 368 |
(3/4) | ִϵ | а | H | 82 |
ÿ | 鿪 | H | 108 | |
L | 73 | |||
ó | а | H | 187 | |
(1/2) | M | 192 | ||
ǥ 纰 ַ ǰ 强 ǰ ݴϴ. 7 ߿ 2 H (high) Ǿ (2/7) ָ 뷫 强 ֽϴ. Դϴ. ǥ 뷫 ȸ ̷ ֽϴ. ߿ܴ ū κ մϴ.
Ʒ ǥ ȸ ű ַ ǰ ȿ 强 ϰ ֽϴ. ̷ 强 ϰ ݴϴ.
ǥ 2. ȸ ű ַ ǰ 强 м
ȸ | űַǰ | ȿ | 强 | |
ť | ȯ | H | OTCǰ | |
ŸƮ | а | H | ȯ õ ǰ 强 | |
Ʈ | μȣ | H | ձ ̿, ּ ġ | |
ȸ | H | |||
Ѿ | Ϸ |
а |
H | ٽũ ǰ |
ɹٽŸ | H | ǰ | ||
ѹ̾ǰ | ɹٽƮ | H | ǰ | |
ѹ | ź | H | 2005 ű | |
ѹ | ġ | H | Ŀ ġ, 2006 | |
߿ | ̹ | | H | Ϻ , 굵 |
߿ | Ʈڳ | | H | ȸ |
ϵ | | ױհ | H | ǰ OTC,ETC |
ٴ | ɹٷε | H | | |
ٴ | ź | H | 05 ű | |
ٴ | x() | մ索 | H | 06 |
ٴ | x() | H | 06 | |
ƽƮ | H | ȯ , OTC | ||
̻ ڷḦ Ƚϴ.
1.ݿ Ͼ ֽĽ忡 Ͼ ε Mr. Market Ƶ ̹ ɽ ؼ Ͼ ϻ ġ ġ ֽϴ. ( ̿ ֽ )
2.߿ ̹ б б 强, ̷ ž ߴɷ, ִ ε ٸ ȸ翡 ڶ ϴ. ұϰ , Ͱ ðѾ غ 迡 ް ֽ
ϴ. ְ 50 % ö ° Դϴ.
[ڷ: valuation , FnGuide consensus ڷ, ߿ ϳ ]
EPS
EPS
PER
()
06(E)
07(E)
06
07
06
07
06
07
06
07
(12/16)
ѹ̾ǰ
4,312
4,939
15.6
14.5
7021
8593
28.6
22.4
21.3
17.4
9444
6053
6649
10.4
9.8
4706
6003
20.3
27.6
18.8
14.7
7391
Ѿ
4383
4934
11.9
12.6
11077
12976
30.9
7.1
17.1
14.6
13805
ٴ
2679
3009
15.7
12.3
2753
3470
38.7
26.0
16.1
12.8
4818
4357
4883
13.4
12.3
6389
7761
29.3
23.3
18.3
14.9
߿
3797
4634
21.6
21.1
3503
4335
57.7
23.7
13.6
11.0
2651
3. ߱ Դϴ.
4. LG ŷԴϴ.
5.ֽĽ ŷ ־ ڷḦ ̿Ͽ ̷ ְ ϴ Դϴ. ϰ ٷϴ. (Ʋ ϴ ^^.)
()
ϴ ߿ Ʈ ̰Դϴ.
̷ ϴ ƽϴ. ο 㿡 Ͱ . , 1 , 5 , 3 , , ̷ ̾ , 3 1 , 1 , 1 ĸ ϴ Դϴ.
ʽϴ. ƹ ̳ ؼ Ʈ غø ݹ ִ Դϴ.
ó ϴ 迡 rule ͵ϴ . װ ִ ͵ϰ ϳϳ мϴ ̴ϴ. 꿡 ؼ ˼ ϴ. ˼ ϴ. ηִٴ . ִ㿡 ȭص ǰ ȸ , ǻ ˴ϴ. ౹ ǰ 迡 ˴ϴ.
غ ϴ.
ȸ 쿡 6 ѹ̿ ư ʰ. ߿ܵ Ҵٰ ߿ܴ 6 ȾԴϴ. S ڶ ְ ܱ ӿ ˾Ƴ ϱ⺸ٴ ְʹ ˾Ƴ 켱ؾ߰. ϰ ְ ӵ ݹ ذ ˴ϴ. ̷ ӵ ϰ ϰ ̴ϴ. ( Ʋ 쵵 ְ ٸ ̵鿡 ùٸ Ȯ þ Դϴ.)
ֿ ΰ ֽϴ.
强 鿡 밡 ˴ϴ.
Խǿ ֱ ʹ ū Դϴ. Ǹ м մϴ.
ǽϽʽÿ.
ݿϿ ٻڱ ߰ ȸ ְ 鸮ڱ ϸ鼭 Ȯϰ żؾ߰ڴٰ ȸ簡 ׳ Ѻ⸸߽ϴ.
ļ ־.
, ȸ ʾ?
ϴ.... Ҳ....մϴ.....
̱ Խǿ ȵȴٰ մϴ.
ֳη ű°... ....
' Ʋ ִ ' Դϴ.
ֱ 3 м 4 ǻ Ѿ, , ϳ ϰ , ϰ ֽϴ.
ǿ Ȯ R&D η 迡 R&D ɷ ̰ų, ߿ܼװ ɷ 1200 ̶ . , Ȥ ̷ ǵ м Դϴ.
ġ ״ ̴ 忡 ؿ м, ɱ ߸ ϴ.
ѹ ٸȸ ű ;Ѵٴ ñմϴ.
ƴ ѹ ̾߱⸦ µ..
׳..ѹ̾ǰ ַμ ǿ ٰ ̾߱Ⱑ ƴ϶.. .
κ ȸ ø ϴ 1Դϴ..
ѹ̾ǰ 3..
ȸ Դϴ..
.. åϴ ȸ ..
ǥ ϰ ä..ڱ ϴ ..
ġ..
12 ȴٰ ..
ȵǴ ȸ Ѱ ѹ̾ǰԴϴ..
10 Ѵ ѹ̾ǰ 2 ϱ.
(ó Ǿ μΰ踦 .)
Դϴ.