1. ü
<ȸ ü >
ġ
2007
2006
2005
ڻѰ
317,142,141,401
316,557,146,941
262,538,089,913
äѰ
139,031,825,669
151,877,558,035
114,310,415,621
ںѰ
178,110,315,732
164,679,588,906
148,227,674,292
766,258,256,408
685,203,229,834
498,285,201,450
ü ִ ̴. 2006 2007 Ѿ鼭 ä ణ Ѱ ȣ. ̴. ֱ 5Ⱓ ̴.
ġ
2007
2006
2005
<⺯>
12%
38%
22%
ֱ ִ.
<ڻ >
ġ
2007
2006
2005
ݼڻ
20,073,070,646
27,760,069,969
14,371,117,358
ڻ
178,690,308,301
160,528,262,271
147,401,480,644
ڻ
7,375,090,908
7,323,001,084
6,306,352,638
ڻ
114,352,504,564
116,320,532,371
90,753,247,966
Ÿ
5,151,639,988
5,206,080,609
3,920,294,557
ü ڻ پ ڻ þ ִ ̴. ̰ ǹϴ°?? ڻ ڻ ȭ 캸 ũ ǹִ . (ݱ ڻ )
ġ
2007
2006
2005
.(ս)
49,657,450,638
45,866,708,278
30,585,330,562
.(ս)
29,426,864,327
26,624,644,009
14,916,997,008
.ܼ
4,336,518,215
5,322,764,861
2,299,083,977
.(ս)
17,824,279,389
18,631,251,579
9,132,332,415
2.
þ ִ ̴. ٸ 2007 پ鼭 ణ Ѱ . ߴµ ұϰ ణ ߴ. ܼͰ ս κп Ÿ Ǵ.
.ܺ |
9,228,425,210 |
7,915,154,567 |
4,359,745,657 |
1.ں |
6,801,075,988 |
4,842,048,950 |
2,704,547,173 |
Ȳ Ȱ ϴ ϱ Ա ۿ ڰ ϰ ִ ̴.
EBIDTA/ں |
|
|
|
|
|
|
|
2007 |
2006 |
2005 |
2004 |
EBIDTA |
|
36,284,128,553 |
32,001,760,001 |
21,123,225,630 |
21,848,997,275 |
ں |
|
6,801,075,988 |
4,842,048,950 |
2,704,547,173 |
2,770,725,024 |
EBIDTA/ں |
|
5.34 |
6.61 |
7.81 |
7.89 |
ɰ ƴ EBIDTA/ں ֽؾ ϴ.
ä ( ڰ - 帧 м ) Ա Ը ̻ ø ϴ.
<ͷ >
ġ
2007
2006
2005
.(ս)
6.5%
6.7%
6.1%
.(ս)
3.8%
3.9%
3.0%
.ܼ
0.6%
0.8%
0.5%
XIV.(ս)
2.3%
2.7%
1.8%
ڸٸ ȸ ִ. 3%~4% 븦 ɵ ִ. ͷ ̰ ִ. ÷ ø ܿ ͷ ִ ãƾ ϴ.
ġ
2007
2006
2005
ROE
10.0%
11.3%
6.2%
ROA
9.3%
8.4%
5.7%
ROIC
20.0%
19.0%
19.0%
3. ROE, ROA
ROE ROA ǰ ִ. ؼ , ϰ ֱ ̴. ȸ ͼ ٰ ְڴ. ٸ 2007 ROA ROE ̰ Ǿ.
<帧>
ġ
2007
2006
2005
ȸ
27,594,562,797
27,560,512,141
18,068,206,439
ھ
-45,318,304,805
-40,815,484,591
-33,120,390,618
帧
-17,723,742,008
-13,254,972,450
-15,052,184,179
4. 帧
2005 ű ڰ þ ִ ִ. ȸ þµ ھ ִ Ȳ̴. ڸ ϰ ִ ϱ?
(1) Ȱ ι
2.Ȱ |
-15,297,770,566 |
-32,089,608,799 |
-5,228,091,789 |
.ܱǰ |
8,229,609,756 |
|
|
.ŵ |
1,315,000 |
10,095,000 |
650,000 |
.뿩 |
38,400,000 |
16,300,000 |
20,400,000 |
.ںε |
|
83,142,150 |
|
.Ÿڻ |
833,876,770 |
699,266,126 |
|
.ǹ |
786,500,000 |
|
|
. |
64,501,000 |
29,720,000 |
46,860,000 |
.ġ |
1,360,347,700 |
|
|
.ݱ |
43,551,364 |
129,249,570 |
|
.Ÿڻ |
215,079,153 |
387,922,754 |
324,425,397 |
ī.Ǽڻ |
3,694,289,823 |
30,598,913,199 |
4,487,614,502 |
Ǽ ڻ ڷ ū ϰ ־ ִ. 2006 300 ڱ ڵǾ 2007 36 ڵ ǹ Ǽ ϷǾ ٴ ִ.
()
( : 鸸)
ι |
|
Ⱓ |
ڴڻ |
ȿ |
ھ |
ھ |
ھ |
|
|
|
'06.11~'07.1 |
ġ |
URD CABLE ɷ |
133 |
80 |
53 |
|
|
|
133 |
80 |
53 |
| |||
ż |
'05.12~'07.3 |
ġ |
ڵǰ ż |
27,400 |
26,400 |
1,000 |
| |
|
|
27,400 |
26,400 |
1,000 |
| |||
|
|
27,533 |
26,480 |
1,053 |
|
2006 ̴. ڵ ǰ ż 260 ִ. 2007 캸 ڵ ǰ ο µ, 繫ǥ ̵ ñϴ. ַ ߵ ִٸ ܰ ̴.
(2) Ȱ ι(ڻ, ä )
4.ȰڻꡤäǺ |
-41,310,540,626 |
-10,523,955,166 |
-29,507,494,278 |
.äǰ() |
-9,039,534,132 |
-8,637,769,539 |
-31,819,195,237 |
.̼ǰ() |
1,001,002,169 |
-2,693,745,082 |
947,040,368 |
.̼ |
-60,519,694 |
-3,034,868 |
-80,598,141 |
.ǰ() |
-32,529,829 |
109,272,391 |
4,640,978 |
.Ļǰڻǰ |
1,300,189,949 |
23,089,433 |
|
.̿μڻ |
-6,942,722 |
-6,846,155 |
-2,251,802,905 |
.ڻ |
-11,299,850,269 |
-5,172,466,279 |
-5,106,087,776 |
.̿μڻ |
-362,163,518 |
-259,681,763 |
1,496,331,760 |
.äǰ |
-18,871,276,727 |
-1,122,226,340 |
7,719,564,165 |
.ޱ() |
-2,515,446,095 |
6,845,518,645 |
527,462,357 |
ä , ޱ , ڻ 300 . ϸ鼭 ϴ κ ̴.
.ä |
94,745,293,257 |
130,165,236,168 |
(1)ä |
22,537,894,288 |
41,409,171,015 |
(2)ܱԱ |
54,876,362,858 |
49,202,988,373 |
(3)ޱ |
6,839,787,313 |
9,355,233,408 |
ä 400 Ͽ.
ġ
2007
2006
2005
77.43000086
65.9430863
82.14785218
ݾ ִ. Ȱϰ ƴϴ.
5. ǰ/
ġ
2007
2006
2005
ǰ/
2.6%
2.8%
3.1%
ǰ
20,230,586,311
19,242,064,269
15,668,333,554
ǰ ؼ ݾ ϰ ִ ̴.
6.
.
( : 鸸)
ι |
|
ǰ |
60 |
59 |
58 | |
|
ǰ ǰ Ÿ ǰ ǰ Ÿ |
̺ |
|
76,708 |
50,643 |
32,106 |
|
380,907 |
370,867 |
277,591 | |||
|
457,615 |
421,510 |
309,697 | |||
̺ |
|
20,532 |
14,307 |
3,356 | ||
|
175,304 |
148,811 |
108,051 | |||
|
195,836 |
163,118 |
111,407 | |||
λ깰 |
|
|
|
| ||
|
3,521 |
2,591 |
494 | |||
|
3,521 |
2,591 |
494 | |||
̺ |
|
22,141 |
14,269 |
10,003 | ||
|
52,996 |
50,832 |
53,384 | |||
|
75,137 |
65,101 |
63,387 | |||
̺ |
|
30 |
7 |
208 | ||
|
32,406 |
30,960 |
11,958 | |||
|
32,436 |
30,967 |
12,166 | |||
λ깰 |
|
|
|
| ||
|
1,713 |
1,916 |
1,134 | |||
|
1,713 |
1,916 |
1,134 | |||
|
|
119,411 |
79,226 |
45,673 | ||
|
646,847 |
605,977 |
452,612 | |||
|
766,258 |
685,203 |
498,285 |
16% |
12% |
9% |
7. ǰ,
. ֿ ǰ ݺ
( : õ/)
ǰ |
60 |
59 |
58 |
¼() |
10,325 |
9,189 |
5,325 |
¼() |
9,800 |
8,396 |
5,973 |
ż() |
10,769 |
10,680 |
6,991 |
ż() |
12,019 |
10,251 |
6,690 |
. ֿ ݺ
( : õ,)
ǰ |
60 |
59 |
58 |
|
6,488 |
6,745 |
4,789 |
° ֿ ǰ Բ ٴ ִ. ȸ ǰ ų ִ ɷ ִ. ⵿ ̾ ̴ ȸ ְڴ.
8. Ȳ
. Ȳ
(1) Ư
Ⱓ μ Ϲ Ȱ ϴ Ұ ȭ ÷ ű ̸ ⺻ ڵ,,°,ġ Ű濪 ϴ ()̺ , ϴ ϰ .
(2) 强
80븻 Ҿ ¼ . Ȯ ȭ ô밡 䱸ϴ Ÿ ȭ ߾ ߽ 䰡 ϸ Ͽ , 90 ü Ȯ ؿ Ǿ .ֱٿ ߱ ߽ 䰡 ϰ ְ, ֱ ȸ ϰ .
(3) ⺯ Ư
⺻ҷ ȸ ں, Ǽ Ȱȭ 䰡 ϸ, ֱٿ ȯ ⺯ .
(4)
80븻 信 Ͽ ̹Ͽ 89⸻ ҿ 꼳 ڷ Ϲ 並 Ȯϴ ȭ Ǿ. 2000 ʹݿ ̷ Ҿü ؼǾ. ֱٿ ǰ ȯģȭ 屸 ǰ Ȯ Ұ εǰ .
(5) ڿ Ư
⵿μ, ҿ ⵿ LS۷ι Ͽ 70% Ÿ ϸ ϰ . ֱٿ ⵿ Ͽ, ⵿ LME ϰ .
. ȸ Ȳ
(1) Ȳ ι
() Ȳ
̺ ̺ ϴ 3 üμ ߽ Ȱ Ͽ Ȯ뿡 ϰ , Ư ȭϴ Ϲ Ȯ忡 ַϿ, ι ְ Ȯϰ . 2005 149 Ͱ 129 μ Ͽ 2006 266, μ 240 Ͽ ؿ 7,663, μ 245 Ͽ.
() ô ι
(2)
, , ̸, Ÿ ټ ü Ͽ ġ ϰ .
( : )
|
|
LS |
|
|
|
'2007 |
7,663 |
31,644 |
20,786 |
LS, ι |
|
'2006 |
6,852 |
29,077 |
22,380 |
| |
'2005 |
4,982 |
24,799 |
15,873 |
|
9.
(1) "Ȯ Ǵ ۹ ü 6"
2007. 11. 10.
- "̱ ±ü , ߵ Ư"
ο Ȯ ȸ ۹ü ָ϶ Դ.
14 "۹ü ȣȲ⸦ þü ֹ ϰ ִ"鼭 "̷ ȣȲ ѵ ɼ " Ǵߴ.
ʻ "ֱ ̸¡ Ӹ ƴ϶ ߵ Ȯ ִ"鼭 "̸¡ 弼 ȭ 䰡 Ȯǰ ִ" ߴ.
۹ ȣȲ ġ ü ٰŷ, ̱ ۹ ü ñ ̸¡ ۹ 㵵ȭ ô ߵ Ǽ , ϼ ɼ ŷߴ.
۹ ü ȿ(004800) (015860) LS(010120) LS(006260) (001440) (000500) ߴ.
ȿ ʰкб ܱ 1ü ɼ Ҵ. ʰ ι Ͽ찡, LS а ι ΰƴ.
3 ü LS , ߵ Ư ̸¡ ȴ.
(2) , Ϲݱ ű - 2007.03.30
30 (000500) űԻ ؿ ڵ ǰ Ϲݱ ̶ ű ߰ ߴ.
" 3 ü ⺸ 37.5% 6852 78.5% Ȯ 266 ִ ߴ" Ұߴ.
ȣ 80% ϴ ι ߴ ⵿ ǰ ݿ߰ 20% ̺ι LGĿ ߱ .
" ٸ ü ֱ 5Ⱓ ʹ" "⵿ ް ϶ ٸ ε "̶ ߴ.
Ư " Ѱ踦 غϱ ڵ ɼ ߾ü ũ ΰ 1 250 ڵ 꼳 ߴ" " ڵ dzڰ ̳ʴ ̱ GM Ʈ , 7 ̱ "̶ .
" ű 200 ϰ ִ" "ڵ ǰ 庮 ְ ٸ Ȯ ɼ ο ۿ "̶ ߴ.
(3) 59 ..Ѿ. 50 ̻ '' 2006/05/01
Ⱓ ڸ 1947 â ر 59° ̾ Ÿ.
1 ѱſ 2005ȸ迬 30 ̻ ڸ ǽ 38 ߴ. ̵ ü ѿ칰 ļ ڱо߿ 'ѹ ' ڸ ϰ ְų Ȯ ̴.
50 ̻ ϰ ִ Ѿ 3. ۳ 59Ⱓ ڸ . 55 â 51 ڸ ߴ. ȸ ü Ȯϴ. Ѿ 1926 ѱ ڸ 52 ڱ ̾Դ.
10. ְ
ðѾ |
118,400,000,000 |
|
ְ |
30,359 |
ں |
177,986,335,508 |
|
翹ͷ |
62% |
|
17,824,279,389 |
|
3Ŀͷ |
116% |
ֽļ |
3,900,000 |
|
|
|
PBR |
0.67 |
|
|
|
PER |
6.64 |
|
|
|
BPS |
45,638 |
|
|
|
EPS |
4,570 |
|
|
|
ROE |
10.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. 濵̾+ڻ갡ġ |
|
|
|
|
BPS+BPS(1/PER-) |
49,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. 3ĿBPS |
|
|
|
|
BPS*(1+ROE)*(1+ROE)*(1+ROE) |
60,767 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. 3 濵 ̾ |
65,662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
11.
ִ зϸ .
: ִ ſ źźϴٴ .
ε ̸¡ Ȯ .
. (16% <= 12% <= 9%)
: ڵ ǰ ü ڱ ȸ ȮǼ, ⵿ ,
Ա ( Ȳ )
1) Ȳ ϴ° ´.
2) δٰ ȴ.
ps. ä 7% Ѱǰ ??
ä ڻ κ ϰ ֽϴ. (1900 1400 )
ä 赵 Ǵ ñմϴ. Ź帳ϴ.
( 0)