1. ġ
뼺 ũ 4 ι з ִ. ù° ι, ° ؿڿ ι, ° Ǽ ι, Ÿι̴. 2006 ι .
* Source :
2006 ι ι 4895, Ǽι 2114, ؿڿߺι 100ε Ǽι 217, 127, 78 Ͽ.
(1) ι
, ϵ ޱǿ ϴ GSĮؽ ִ Ϲݴ븮μ 23, 8ҿ 뱸 λ 17, 7 55 Ҹ ġ ϰ ִ. OP 2~3% Ұϴٴ ̴. ¥ ε 2~3% OP ̶ ִµ 뼺 һ GSĮؽ Ⱓ Ʈʷμ ŷڸ , Խ 3 ġ, 5 һȯ Ա µ, ġⰣ ڷ 3 ȯϹǷ ̶ ִ. üں, ް Ǹ ް ִ. GSĮؽ ߾µ 2006 11 ȭ ǽõǾ ΰ(ǸŰ) ȸ簡 ϰ Ǿ Ȯ ɼ ȴ. 05 22%, 06 14% ϰ ִµ, ȭ ι 10% Ѵٰ ϸ 140 ִ. ϴ ι ų ּ 100 ̻ ij÷ο츦 ִٰ .
(2) ؿ ι
1990 õ ڸ ؿڿ Ͽ. NC174 ϰ īŸ LNG, Ʈ 11-2 ϰ ִ. , þ, ī彺ź Ž ̰ ִ. ҽþ· NC174 2004 5 Ͽµ 2015 ų 40 ȴ. õ 1,800 ߰ Ʈ ػ 11-2 Ʈ ȸ õ ǸŰ üϰ 2006 12 꿡 Ͽ. Ʈ 2005 5 ߰ ߰ Ǿ 4õ跲 ߰ 差 ȮϿ. ߿ ν Ա ȯؾؼ 2008 帧 – ϰ Ǹ 2009 2028 50 ̻ ȴ. īŸ LNG ҽþ · 31 Ͽµ 91 ߽Ͽ 99 꿡 . ̹ ڱ ȸϿ ų 40 ̻ ȴ. Ư Ž 15% Ž缺 ߰κ Ա 80% ̿ Ͽ ȯǹ ٴ Ʈ ִ.
<걤 Cash Flow Ȳ>
|
ں |
ȸ |
|
ȸ |
ȸ |
2007 |
2008 |
2009 |
|
īŸ |
31 |
1,068 |
1,036 |
260 |
776 |
45 |
45 |
45 |
2024 |
|
188 |
593 |
405 |
170 |
235 |
30 |
30 |
30 |
2015 |
Ʈ |
1,373 |
1,926 |
552 |
12 |
540 |
-65 |
-37 |
56 |
2028 |
( : , ȯ 945.20, 50$/B ġ, 2007 Ĵ ġ)
* ڷ: 뼺
(3) Ǽ ι
2006 Ǽι 25.38% δ 59% Ͽ. ι ͷ 2~3%ε Ǽι 10.26% ͷ Ͽ. Ʈ 귣 ϵ塯 ֻ 귣 뼺ī̷ ռ 7 Ʈ ֻ 4 縦 ߿ ִ. ܰ ۳ 1,950 ε 迵 ȸ Ǽ ʾƼ ַ ϰϰ ֱ ̴.
ź ŵ 10 ߿ ִµ о簡 Ǵ 9 δ. ε ŵ ó ܼ Ű ȹϿ Ʈ A Ű ȣ, ǽ, ȭ, Ƽ÷ B ϸ Ӵ 븮 Ȯ . ȸ ŵ ε ϳ 帶ũ ־ ۳ ü TF ؼ ̰ ִ. о ȹϿ B ǽ ̺о ɼ Ӵ Ϸ ϰ ʾҴ. 100% о 9 7õ õ5鸸 оȴٰ ϸ о 1 5õ ǰ ߿ ϸ 1 4õ ǹǷ ó õ4 Ͽ 2õ4 ȴ. B Ӵ ȯ оݼ پ ŭ Ӵ Ǹ ϰ ȴ. ǽ ̺о縮ũ ֱ Ӵ ȯϴ ͵ ̵ ȴ. о ȵǸ ϰ λ絿 ϴ ͵ ϰ ִٰ ϳ ȭ Ÿ Ѻǿ ġ ǹ ߵ ʴ´. 3 ־ 2010 ϰ δ.
<ŵ ߰ ܸ鵵>
簡 ȹǾ ִµ ݾ 810̰ 30% ־ ͵ δ. 2007 Ǽι ŵ߷ ϰ 70 ϰ ִ.
(4) Ÿ ι
2. ڻ갡ġ
뼺 Ͱġ ٵ ڻ갡ġ 鿡 ŷµ ̴. 뼺 ڻ갡ġ ٽ̶ ִ ε갡ġ ȸ簡ġ ؼ 캸.
(1) ε ġ
뼺 Ͻ Ư ε ۿ . ź ź ϵ 濡 Ը ϰ ְ 뱸 ϴٺ 55 ϰ ִ. ΰ 3,056£ ϰ ðѾ 51% شѴ. ڻδ ŵ 뱸 ϵ , õ Ӿ, ϵ ִµ ŵ ̿ܿ 뱸 ϵ ź ߰ɼ 4õ 146, ðȯϸ 500£ Ѵٰ Ѵ.
<뼺 ε Ȳ>
* ڷ : 뼺
θ 뼺 2,200 55.0 21,202 34,664 뼺Ƹī 0.2 100.0 37 -2 ѱķ긮 30 50.0 300 3,139 뼺ƽ 2,728 100.0 13,677 803 뼺 120 100.0 7,603 1,104 뼺Ÿ 15 60.0 150 4 뼺а 93 55.0 935 474 ѱ뿪 15 100.0 150 156 뼺C&S 100 100.0 2,252 233 9 90.0 45 -16 ()̿ 230 100.00 1,214 10 ȣ 4,651 100.0 3,040 706 () 312 100.0 1,768 0
(2) ȸ ġ
( :鸸,/õ)
йͿ ū ϴ 迭ȸ 뼺 Ϲ ʰ ݵü Ư, ϴ ȸμ ų ּ 150 й ȴ.
<й >
<뼺 б>
3. Ư̻
(1) 3 븳
뼺 â ȸ Ǽ 뼺 ̷´. 10쿡 ģ ǰ ҳⰡμ å Ǿ ȸ б ϰ ź ߴ. ź忡 ϸ ȸ 1947 Բ 4 뱸 ĥ ź Ǹȸ 뼺縦 âϿ ó 뼺 Ű´. ȸ Ǽ ó 뼺 ιμ ó 뼺 ֱ DZ, 蹮ٰ սɵ .
ϰԵ ֿ ȭ 2 ̾ ʾҴ. ȸ ۰ 3 迵 뼺ȸ, 迵 ﵵð ȸ, 迵 뱸ð ȸ, 濵 ο ӵǾ. ȸ 뼺 1 迵뿡, ﵵð 2 迵ο, 뱸ð 3 迵ƿ ־ ִ 3 ų . 絵 ﵵð 22.6% 뱸ð ȸ 뼺۷ιƮ ְ, 뱸ð 迵 ȸ 뼺 7.5% ʰ ִ. ̷ 뼺 濵 32% ڻָ ϰ ִ ϰ ְ 迵 ȸ , ¥ 뼺 ģ а ɼ Ѵ.
* ڷ :
ȣ : ȣ = 33.15% : 10.48%
ǥ ֵ 迵 ȸ 10.48% ̷ 濵 뼺 ڻְ 32% ̸ ִ. , , 3 е 0.49%, 0.63% , 0.51% Ұ ̳ ̵ Ȧ ؿǿ ִַμ 뼺 Ϻ ϰ ִ. ۳ Ϳ 簡 ۰ϸ鼭 ӹ εǾµ 迵, 迵, ѸԷ ̷ .
(2) ֽ
뼺 3 Ϻ Կи ̷ ʰ ִµ 濵 д ڻ 32% ϰ ִ. ֽļ ڻ Ư¡ ġڸ ϴ ⺸ ֽļ . , ִ 迵 ȸ 27.87%, 迵 ȸ Ư 16.76%, ڻְ 31.17%, 11.1%( ȸ 缱Ӿ ǥ ݴǥ 57ַ ) ֽļ 13.1% Ұϴٴ ̴. ֽļ ̷ ż 䰡 ְ ۿ ִ. ֱ ̷ Ȳ ݿ Ǵܵȴ.
<뼺 ֽĺ>
(3) 2009 ȸغ Re-rating ɼ
ں հ Բ ȸؿ 䱸 ǰ ־ ȸ(IFRS, International Financial Reporting System) Ϸ ε 2007 3 15 ǥǾ. Խñ δ 켱 1ܰ 2009 ϰ ǰ 2ܰ 2011 ǹ ǰ ȴ. ֿ δ 繫ǥ 繫ǥȭ ð ڻ̴. 1998 뼺 ε 3,056 ΰ Ұ ̸ ð ʿ ȴ.
(4) ȸ ȯɼ
ֱ ȸ ȭ ȸ ȯ ϰ ִµ 뼺 ȸ ȯɼ ִٰ Ǵܵȴ. ̹ ڻ 32% Ȯϰ ֱ ڻָ ̿Ͽ Ͽ ȸ ȸ縦 и ɼ . , ȸ縦 ȸ Ͽ ȸ縦 żϸ ڻ 32%ŭ ȸ簡 żȸ縦 ְ Ǵ ̴. ̴ ȸ űԻȿ ְ ټҳ ذ ϰ ̷ ¿ ӿ ִ ־ ̶ Ǵܵȴ. ٵ ȸ ȯ ɼ ū ȸ ȯ ٷ а ֱ ȭ ؼ̴. ȸ ȯ ̷ٸ Ź ʿ ġ Ͼ ɼ ũٰ .
ְԴϴ ȸ м̳
ٵ ο°
ʹ ̽ϴ.