MIRA INFORM REPORT

 

 

Report Date :

14.12.2013

 

IDENTIFICATION DETAILS

 

Name :

S-OIL CORP

 

 

Formerly Known as:

Ssangyong Oil Refining Co Ltd

 

 

Registered Office :

471, Gongdeok-Dong, Mapo-Gu, Seoul, 121805

 

 

Country :

South Korea

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

06.01.1976

 

 

Legal Form :

Public Parent Company

 

 

Line of Business :

Subject operates as oil refining, lube oil and petrochemical division

 

 

No. of Employees :

2,622 (2011)

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory 

Payment Behaviour :

No Complaints 

Litigation :

Clear

 


 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31st 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

South Korea

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 South Korea ECONOMIC OVERVIEW

 

South Korea over the past four decades has demonstrated incredible growth and global integration to become a high-tech industrialized economy. In the 1960s, GDP per capita was comparable with levels in the poorer countries of Africa and Asia. In 2004, South Korea joined the trillion dollar club of world economies, and is currently the world's 12th largest economy. Initially, a system of close government and business ties, including directed credit and import restrictions, made this success possible. The government promoted the import of raw materials and technology at the expense of consumer goods, and encouraged savings and investment over consumption. The Asian financial crisis of 1997-98 exposed longstanding weaknesses in South Korea's development model including high debt/equity ratios and massive short-term foreign borrowing. GDP plunged by 6.9% in 1998, and then recovered by 9% in 1999-2000. Korea adopted numerous economic reforms following the crisis, including greater openness to foreign investment and imports. Growth moderated to about 4% annually between 2003 and 2007. Korea''s export focused economy was hit hard by the 2008 global economic downturn, but quickly rebounded in subsequent years, reaching 6.3% growth in 2010. The US-South Korea Free Trade Agreement was ratified by both governments in 2011 and went into effect in March 2012. Throughout 2012 the economy experienced sluggish growth because of market slowdowns in the United States, China, and the Eurozone. The incoming administration in 2013, following the December 2012 presidential election, is likely to face the challenges of balancing heavy reliance on exports with developing domestic-oriented sectors, such as services. The South Korean economy''s long term challenges include a rapidly aging population, inflexible labor market, and heavy reliance on exports - which comprise half of GDP.

 

Source : CIA

 

 

Company name & address

 

S-Oil Corp

471, Gongdeok-Dong, Mapo-Gu

Seoul, 121805

Korea, Republic of

Tel:       82-2-37725151

Fax:      82-2-7824879

Web:    www.s-oil.com

 

 

synthesis 

 

Employees:                  2,622

Company Type:            Public Parent

Corporate Family:          2 Companies

Traded:                         Korea Stock Exchange:  010950

Over The Counter:          SOOCY

Incorporation Date:         06-Jan-1976

Auditor:                        PricewaterhouseCoopers LLP    

Financials in:                 USD (Millions)

Fiscal Year End:            31-Dec-2012

Reporting Currency:       South Korean Won

Annual Sales:               30,814.5  1

Net Income:                   519.3

Total Assets:                11,719.2  2

Market Value:               7,965.3 (30-Aug-2013)

 

 

Business Description     

 

S-Oil Corporation is a Korea-based oil refining and marketing company. The Company operates in three business divisions: oil refining division, lube oil division and petrochemical division. Its oil refining division engages in the refining and marketing of liquefied petroleum gas (LPG), gasoline, diesel, naphtha, bunker oil, blending oil, asphalt and others. Its lube oil division produces lube base oil. Its petrochemical division produces and marketing petrochemicals, such as benzene, toluene, xylene and others. The Company distributes its products within domestic market and to overseas markets. For the six months ended 30 June 2013, S-Oil Corp revenues decreased 16% to W14.988T. Net income decreased 17% to W125.02B. Revenues reflect Refining Segment decrease of 15% to W12.236T, Lubrication Segment decrease of 33% to W833.8B, Petrochemistry Segment decrease of 12% to W1.919T, China segment decrease of 34% to W1.995T, Southeast Asia segment decrease of 25% to W1.955T, Australia segment decrease of 41% to W726.46B.

 

Industry             

Industry            Petroleum Product Manufacturing

ANZSIC 2006:    1701 - Petroleum Refining and Petroleum Fuel Manufacturing

ISIC Rev 4:        1920 - Manufacture of refined petroleum products

NACE Rev 2:     1920 - Manufacture of refined petroleum products

NAICS 2012:     32411 - Petroleum Refineries

UK SIC 2007:    1920 - Manufacture of refined petroleum products

US SIC 1987:    2911 - Petroleum Refining

 

Key Executives   

 

Name

Title

Nasser Al-Mahasher

Chief Executive Officer, Director

Yeong Yil Cho

Chief Financial Officer, Vice President

Myeong Su Kim

IR Contact Officer

Seong Gi Ha

Senior Vice President

Ahmed Subaey

Chief Executive Officer

 

 

Financial Summary  

 

 

As of 30-Jun-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.35

1.24

Quick Ratio (MRQ)

0.66

0.83

Debt to Equity (MRQ)

0.71

0.17

Sales 5 Year Growth

17.92

1.78

Net Profit Margin (TTM) %

1.76

7.41

Return on Assets (TTM) %

4.52

9.65

Return on Equity (TTM) %

10.54

19.34

 

 

Stock Snapshot  

 

 

Traded: Korea Stock Exchange: 010950

 

As of 30-Aug-2013

   Financials in: KRW

Recent Price

76,800.00

 

EPS

5,027.10

52 Week High

111,500.00

 

Price/Sales

0.26

52 Week Low

66,100.00

 

Dividend Rate

2,650.00

Avg. Volume (mil)

0.30

 

Price/Earnings

15.93

Market Value (mil)

8,865,151.00

 

Price/Book

1.61

 

 

 

Beta

1.02

 

Price % Change

Rel S&P 500%

4 Week

0.66%

0.51%

13 Week

-12.33%

-8.93%

52 Week

-26.51%

-27.27%

Year to Date

-26.15%

-23.44%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = KRW 1126.849

2 - Balance Sheet Item Exchange Rate: USD 1 = KRW 1066.4

 

 

Corporate Overview

 

Location

471, Gongdeok-Dong, Mapo-Gu

Seoul, 121805

Korea, Republic of

Tel:       82-2-37725151

Fax:      82-2-7824879

Web:    www.s-oil.com

           

Quote Symbol - Exchange

010950 - Korea Stock Exchange

Sales KRW(mil):            34,723,292.0

Assets KRW(mil):          12,497,379.0

Employees:                   2,622

Fiscal Year End:            31-Dec-2012

Industry:                        Oil and Gas Operations

Incorporation Date:         06-Jan-1976

Company Type:             Public Parent

Quoted Status:              Quoted

Previous Name:             Ssangyong Oil Refining Co Ltd

 

Chief Executive Officer, Director:

Nasser Al-Mahasher

 

Industry Codes

 

ANZSIC 2006 Codes:

1701     -          Petroleum Refining and Petroleum Fuel Manufacturing

1812     -          Basic Organic Chemical Manufacturing

 

ISIC Rev 4 Codes:

1920     -          Manufacture of refined petroleum products

2011     -          Manufacture of basic chemicals

 

NACE Rev 2 Codes:

1920     -          Manufacture of refined petroleum products

2014     -          Manufacture of other organic basic chemicals

 


NAICS 2012 Codes:

32411   -          Petroleum Refineries

324191  -          Petroleum Lubricating Oil and Grease Manufacturing

325194  -          Cyclic Crude, Intermediate, and Gum and Wood Chemical Manufacturing

 

US SIC 1987:

2911     -          Petroleum Refining

2992     -          Lubricating Oils and Greases

2865     -          Cyclic Organic Crudes and Intermediates, and organic Dyes and Pigments

 

UK SIC 2007:

1920     -          Manufacture of refined petroleum products

2014     -          Manufacture of other organic basic chemicals

19209   -          Other treatment of petroleum products (excluding mineral oil refining/petrochemicals manufacture)

 

Business Description

S-Oil Corp is a Korea-based oil refining and marketing company. The Company was formed to import and export crude oil, manufacture and sell oil refining products, lube products and petrochemical products, and explore, extract and dispose of energy resources. The Company operates through three business segments: oil refining business, lube oil business and petrochemical business. The Company’s oil refining products include gasoline, premium gasoline, diesel and kerosene; lube products include lube base oil and marine lubricants, and petrochemical products include benzene, toluene, xylene and para-xylene. In April 2011, the Company sold SK Gas Ltd.

 

Oil Refining Business

The Company operates an advanced oil refinery, light oil desulfurizing facilities and gasoline manufacturing facilities. The Company also operates a large-scale Bunker-C oil cracking center that is capable of converting all the petroleum products into light and low-sulfur products. Its Crude Distillation Unit produces liquefied petroleum gas (LPG), naphtha, kerosene and diesel, B-C oils and other products from crude oil. It has three crude distillation units of 580,000 barrels/day of total capacity. The Bunker-C Cracking Center (BCC) is a facility, which produces value-added light oil products, such as gasoline, diesel and kerosene, by using as feed the Bucker-C oil that remains after extracting light oils from crude oil at the atmospheric distillation unit.

 

The BCC consists of Bunker-C cracking units and desulfurization units. The Bunker-C cracking units crack high-sulfur Bunker-C oil through the use of hydrogen or catalyst to produce light oil products. The desulfurization units remove sulfur and other impurities. The Hydro Desulfurization Unit produces kerosene and diesel after removing sulfur from them by using catalysts and adding hydrogen. It can process 120,000 barrels of kerosene and diesel per day.

 

Lube Oil Business

The lube oil business is engaged in the manufacturing of lube base oil. It has a line-up of Group III and Group II base oil products with daily production capacity of 29,000 barrels. The Company supplies marine lubricants worldwide by forging alliances with Idemistu of Japan and Petrolube of Saudi Arabia. It offers automotive lubricant under the Dragon brand. Ultra-S series products are very-high VI base oils produced under all-hydro processing route (hydro cracking, wax hydroisomerization and hydro finishing).

 

The Company’s Ultra-S series consists of five viscosity grades: Ultra-S 2 (60N), Ultra-S 3 (70N), Ultra-S 4 (100N), Ultra-S 6 (150N) and Ultra-S 8 (250N). Premium series base oils are presented in five viscosity grades: P-8 (Premium 60N), P-20 (Premium 100N), P-31 (Premium 150N), P-96 (Premium 500N) and P-480 (150BS). Premium series base oils are accepted in the industrial, marine and mechanic oils, as well as in automotive engine oils. Super series base oils are purified water-white color products, which have low aromatic and high naphthenic content with high viscosity index. Super series base oils are presented in four viscosity grades: S-8 (Super 60N), S-20 (Super 100N), S-31 (Super 150N) and S-96 (Super 500N).

 

Petrochemical Business

The Company operates a naphtha reforming plant with a daily capacity of 45,000 barrels and a BTX production plant with an annual capacity of 900,000 tons. It has also built a paraxylene production plant, the Xylene Center with a capacity of 700,000 tons per year. The BTX facility produces aromatic petrochemical products, such as benzene, toluene and xylene from naphtha. It forms the Company's foundation for the business diversification in the petrochemical field. The Xylene Center uses xylene, toluene and the by-product C9+ to produce paraxylene, the raw material for the synthetic fiber.

 

More Business Descriptions

S-Oil Corporation is a Korea-based oil refining and marketing company. The Company operates in three business divisions: oil refining division, lube oil division and petrochemical division. Its oil refining division engages in the refining and marketing of liquefied petroleum gas (LPG), gasoline, diesel, naphtha, bunker oil, blending oil, asphalt and others. Its lube oil division produces lube base oil. Its petrochemical division produces and marketing petrochemicals, such as benzene, toluene, xylene and others. The Company distributes its products within domestic market and to overseas markets. For the six months ended 30 June 2013, S-Oil Corp revenues decreased 16% to W14.988T. Net income decreased 17% to W125.02B. Revenues reflect Refining Segment decrease of 15% to W12.236T, Lubrication Segment decrease of 33% to W833.8B, Petrochemistry Segment decrease of 12% to W1.919T, China segment decrease of 34% to W1.995T, Southeast Asia segment decrease of 25% to W1.955T, Australia segment decrease of 41% to W726.46B.

 

Oil refining and sales of petroleum products: lube base oil and lubricating oil; petrochemicals

 

Oil Refining; BTX, Lubricant, Base Oils & Lubricant Oils & Petrochemical Production & Sales

 

S-Oil Corporation Inc. (S-Oil) is a crude oil refining and refined products marketing company operating in the Republic of Korea. The company is engaged in the production and supply of lubricants and petrochemicals. It also produces lube base oils, automotive engine oils and industrial oils. The company’s petrochemical portfolio includes Benzene, Para-xylene, Toluene and Xylene etc. The company has its crude oil refining plant located at Ulsan city, Korea. The company operates through three business segments, namely, Oil Refining, Lube Oil and Petrochemicals. The Oil Refining business consists of three facilities, namely, Crude Distillation Unit, Bunker-C Cracking Center and Hydro Desulfurization Unit. The Crude Distillation Unit produces liquefied natural gas (LPG), naphtha, kerosene and diesel, B-C oils and other products from crude oil. This unit consists of three facilities with a total distillation capacity of 580,000 barrels per day. The Bunker-C Cracking Center comprises a Bunker-C cracking unit with a capacity of 148,000 barrels per day, which cracks the high-sulfur Bunker-C oil to produce high value added products like gasoline, kerosene, diesel and other light oils. The centre also has three Desulfurization Units that remove sulfur and other impurities from the petroleum products. These three desulfurization units have a combined capacity of 149,000 barrels per day. The Hydro Desulfurization Unit produces kerosene and diesel after removing sulfur from them by using catalysts and adding hydrogen. It consists of three facilities with a combined capacity of 120,000 barrels per day. This unit produces highly refined kerosene and diesel. The company through its Lube Oil business produces and markets lube base oil and lubricants. The manufacturing division produces three high-quality lube base oil series including Ultra-S series, Premium series and Super series. The lubricant blending business produces lubricants such as automotive engine oil, gear oils and marine lubricants for wide range of industrial applications. The company has a lube base oil production capacity of 35,000 barrels per day. The Petrochemical business operates a BTX Plant and a Xylene centre. The BTX plant with a production capacity of 900,000 tons per year produces aromatic petrochemical products such as benzene, toluene and xylene from naphtha. The xylene center with a production capacity of 740,000 tons per year produces para-xylene from xylene, toluene and C9+. S-OIL also operates a naphtha reforming plant with a daily capacity of 45,000 barrels. In addition to this, the company has a research and development center (R&D Center) for the development of high-quality products and clean energy. The R&D center conducts product quality test and simulation tests on vehicle engines to develop environment friendly best quality petroleum products. Through the R&D centre the company develops new and improved products and introduces those to the Korean market. The company's R&D center carries out various research and development activities in cooperation with prestigious universities and research institutes in Korea to improve its production facilities and the quality of its products, going beyond the current technologies.

 

S-Oil Corporation Inc. (S-Oil) is a service driven company operating in the petroleum and petrochemical industry. The company focuses on the refining of crude oil and production, and marketing of petroleum products, lube products and petrochemicals. The company produces a wide range of petroleum and petrochemical products, which include diesel, gasoline, kerosene, engine oil, gear oil, transmission oil, lubricants, naphtha, paraffin oil, whale oil, asphalt, benzene, xylene and toluene. S-Oil owns and operates a crude oil refinery plant located at Ulsan city, Korea. S-Oil distributes and sells its products across the Republic of Korea. It is headquartered in Seoul, South Korea. The company focuses on the expansion of its business operations through the launch of new service stations, as recently, it opened Ara Marina Service Station at Gyeongin Ara Waterway Gimpo Terminal.The company reported revenues of (Won) KRW 34,723,291.00 million during the fiscal year ended December 2012, an increase of 8.80% over 2011. The operating profit of the company was KRW 781,764.00 million during the fiscal year 2012, a decrease of 53.95% from 2011. The net profit of the company was KRW 585,160.00 million during the fiscal year 2012, a decrease of 50.87% from 2011.

 

Petroleum Refineries

 

Financial Data

Financials in:

KRW(mil)

 

Revenue:

34,723,292.0

Net Income:

585,160.0

Assets:

12,497,379.0

Long Term Debt:

673,230.0

 

Total Liabilities:

7,121,337.0

 

Working Capital:

1,588.4

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

8.8%

-50.9%

-5.3%

Market Data

Quote Symbol:

010950

Exchange:

Korea Stock Exchange

Currency:

KRW

Stock Price:

76,800.0

Stock Price Date:

08-30-2013

52 Week Price Change %:

-26.5

Market Value (mil):

8,865,150,976.0

 

SEDOL:

6406055

ISIN:

KR7010950004

 

Equity and Dept Distribution:

FY'97-'08, financials are consolidated. 4/02, 2-for-1 stock split. (Factor: 2) '07, '08 are CLA. VDEP & VAMI in Q1 of FY'12 is from selling and administrative expense.

 

 

Subsidiaries

Company

Percentage Owned

Country

S-Oil Total Lubricants Co Ltd

50%

SOUTH KOREA

 

 

 

Shareholders

 

 

Major Shareholders

A.O.C.B V (35%); Hanjin Energy Co Ltd (28.41%)

 

 

 

 

 

Key Corporate Relationships

Auditor:

PricewaterhouseCoopers LLP

 

Auditor:

PricewaterhouseCoopers LLP, Samil PricewaterhouseCoopers

 

 

 

 

 

 

 

 

 

Strengths/Weaknesses (SWOT)

 

 

Helpful 
to achieving the objective

Harmful 
to achieving the objective

Internal Origin
(attributes of the organization)

Strengths

·        Research and Development

·        Business Operation

·        Healthy Liquidity Position

Weaknesses

·        Decline in Profitability Indicators

·        Lawsuits

External Origin
(attributes of the environment)

Opportunities

·        Growing Global Refining Capacities

·        Business Initiatives

·        Refinery Additions

Threats

·        Volatile Business & Stringent Downstream Pricing

·        Stringent Environmental regulations

·        Competitive Environment

 

Overview

S-Oil is one among the leading oil refiners in the Asia-Pacific. The company leverages its business operations and research and development activities to advance its business growth objectives. However, competitive environment and stringent government regulations could have an adverse impact on the operations of the company.

 

Strengths

 

Research and Development

The company sturdy research and development (R&D) activities help it develop new and innovative products, as well as enhance and improve its products. Its R&D activities focus on the development of high-quality products and clean energy. The company operates a R&D center, through which it conducts product quality test and simulation tests on vehicle engines to develop environment friendly best quality petroleum products. The company focuses on the research of production technologies, in order to support the operation of gasoline & DSL HDS unit, the BTX unit, the lube base oil unit, the hydrocracking unit, and the RFCC unit, among others. The company also focuses on the improvement of hydrocracker, and residue fluidized catalytic cracking unit, as well as the refined oil products and lube oil products. The company's R&D center carries out various research and development activities in cooperation with universities and research institutes in Korea to improve its production facilities and the quality of its products. As a result of its R&D activities, the company has developed low-polluting clean fuel oils, clean kerosene, winter diesel, and polymer modified asphalt.


Business Operation

The company leverages its business operation to tap the immense market potentials. A diversified product range supports the company's profitability and will help it to mitigate risk. The company is one among the leading oil refiners in the Asia-Pacific region. The company operates its business through three business segments, namely, Oil Refining, Lube Oil and Petrochemical. Through the Oil Refining business, the company operates light oil desulfurizing facilities and gasoline manufacturing facilities. It has a refining capacity of 580,000 barrels/day. The Lube Oil business produces and markets lube base oil and lubricants, which consist of three high-quality lube base oil series including Ultra-S series, Premium series and Super series. The company has a lube base oil production capacity of 35,000 barrels per day, which it exports to over 30 countries across the world and to more than 360 customers. The Petrochemical business produces aromatic petrochemical products such as benzene, toluene and xylene from naphtha; and para-xylene from xylene, toluene and C9+. For the fiscal year ended 2012, Oil Refining accounted for 76.5%, Lube Oil with 6.7%, and Petrochemical with 16.8%.

 

Healthy Liquidity Position

The company reported a healthy liquidity position in 2012, which helps it to fulfill its operational and working capital needs effectively and efficiently. The company’s total current assets declined marginally from KRW8.82 billion in 2011 to KRW8.58 billion in 2012, a decline of 2.75%. The total current liabilities declined from KRW7.23 billion in 2011 to KRW6.27 billion in 2012, a decline of 13.28%. The decline in total current liabilities is relatively more than the decline in the total current assets. The cash and short term investments increased from KRW1.15 billion in 2011 to KRW1.16 billion in 2012. Moreover, the cash from operating activities increased from KRW0.44 billion in 2011 to KRW0.73 billion in 2012, which reflects company’s ability to meet its ongoing needs for the smooth flow if its business. As a result, the company’s current ratio improved from 1.22 times in 2011 to 1.36 times in 2012, its quick ratio increased from 0.58 times in 2011 to 0.66 times in 2012, and its cash ratio improved from 0.16 times in 2011 to 0.18 times in 2012.

 

Weaknesses

 

Decline in Profitability Indicators

The company reported decline in profitability indicators in the fiscal year ended 2012. Although, the company’s revenue increased from KRW31.91 billion in 2011 to KRW34.72 billion in 2012, its operating income declined from KRW1.69 billion in 2011 to KRW0.78 billion in 2012, and net income declined from KRW1.19 billion in 2011 to KRW0.58 billion in 2012. The gross profit also declined from KRW2.21 billion in 2011 to KRW1.31 billion in 2012. This can be attributed to the increase in the total operating expenses from KRW 30.21 billion in 2011 to KRW 33.94 billion in 2012, with the increase in selling, general and administrative expenses from KRW0.49 billion in 2011 to KRW0.5 billion in 2012. As a result, the company reported decline in profitability ratios in 2012, as its gross margin declined from 6.95% in 2011 to 3.78% in 2012, operating margin declined from 5.31% in 2011 to 2.25% in 2012, net profit margin declined from 3.73% in 2011 to 1.68% in 2012, return on equity declined from 22.79% in 2011 to 10.88% in 2012, return on capital employed declined from 28.44% in 2011 to 12.56% in 2012, return on assets declined from 9.02% in 2011 to 4.68% in 2012, return on fixed assets declined from 38.77% in 2011 to 19.96% in 2012, and return on working capital declined from 106.87% in 2011 to 33.89% in 2012.

 

Lawsuits

The company is involved in various lawsuits and legal proceedings, which could not only have an impact on the brand image of its products in the market, but also needs significant commitments on the cost and the management resource front. In February 2001, the company along with four other oil refineries was named defendant in a civil lawsuit filed by the Ministry of National Defense (MND) for a compensation loss claim of KRW158,420m. In December 2009, the company and the other four oil refineries were asked to pay KRW130,992m jointly by the Seoul High Court to MND, of which, the company paid KRW38,000m. However, in September 2011, the Supreme Court annulled the decision of second trial, which was ruled by the Seoul High Court, which claimed that the penalty of KRW130,992m to the five oil refiners was problematically computed, and the case was returned to Seoul High Court for recalculation. The company is also involved in a case, in which Ulsan district tax office and the Ulju county office imposed KRW5,180m on it related to illegal tax refund. However, the Ulsan District Court ruled in favor of the company, but Busan High Court ruled the company is required to pay the main tax of KRW3,565m and an additional tax amount of KRW1,615m. In 2009, the company along with five other LPG providers were named defendant in a lawsuit filed by FTC alleging price collusion from 2003 to 2008 and charging penalty of KRW669 billion of which, the company paid KRW39 billion. In 2008, the company was notified by KNOC related to excess refund of tariff, which amounts to KRW33,009m. The company is also involved in other such cases. These matters could have an adverse affect on the company's future growth prospects as they put an additional burden on the company's cost structure in terms of fines imposed, penalties levied, and legal consultancy fees.

 

Opportunities

 

Growing Global Refining Capacities

The company could enhance its business operations with the growing global refining capacities. The increase in capacities could be due to various reasons such as green field and brown field refineries. According to in-house data, the global refining capacities are expected to increase 13% from 4,664.52 million metric tonnes per annum (MMTPA) in 2012 to 5,258.88 MMTPA in 2016. Refining capacities in the UAE, Turkey, Ecuador, Oman, Qatar, Pakistan, Saudi Arabia, India and China are expected to increase 86%, 71%, 171%, 27%, 52%, 38%, 57%, 35% and 31% respectively from 2012 to 2016. The company provides consulting services to the sulphur industry. Sulphur is the byproduct of refining industry. Such increase in refinery capacities could provide the company substantial growth opportunities.

 

Business Initiatives

The company has undertaken certain business initiatives to achieve its business growth objectives. In 2012, the company commenced the restoration of Taehwa Pavilion and will donate KRW10 billion, the entire sum for restoration, to complete restoration in 2014. The company opened Ara Marina Service Station at Gyeongin Ara Waterway Gimpo Terminal. The service station will fuel oil directly to ships safely and conveniently, which will contribute to vitalizing marine sports using yachts and boats. The company entered into a 20 years long term agreement with Saudi Aramco, the state-owned oil company of Saudi Arabia, in Dhahran, Saudi Arabia. Through this agreement, the company could secure its supply of crude volume, which is required to run its refinery for over 20 years.

 

Refinery Additions

The Asia-Pacific, and Middle East and Africa regions are expected to install more new crude distillation unit (CDU) capacity between 2012 and 2017 than any others. Together, the companies plan to install a total of 8.5 million barrels per day (MMbpd), equivalent to around 77% of global planned CDU capacity addition. In the Middle East and Africa, Saudi Arabia, Iran and Iraq will be installing new refineries that account for more than half of the increase in the region. In Asia-Pacific, the majority of new build refinery construction will take place in China, India, Indonesia and Malaysia. Of the 10 largest planned refineries globally, five will be built in the Asia-Pacific region, four in the Middle East and Africa region and one in North America. National Oil Companies (NOCs) and state-owned oil companies will account for the majority of the new refining capacity addition planned between 2012 and 2017. By 2017, NOCs are expected to account for around 46% of global planned CDU capacity additions, assuming that all of these projects are completed. Some of the companies building these new refineries include PetroChina, with a total of 830 thousand barrels per day (Mbpd) of new capacity; Saudi Aramco, with 752 Mbpd of new capacity; Sinopec, with 542 Mbpd; Petroleos de Venezuela (PdVSA), with 534.9 Mbpd; and National Iranian Oil Company with 468 Mbpd new capacity.

 


Threats

 

Volatile Business & Stringent Downstream Pricing

Global oil and gas business has become a volatile business with unpredictable crude oil prices. This unpredictability in crude prices will affect the company in their crude contracting. This in turn will affect the company’s future developmental plans. Another part is the unpredictable demand for the products. With the economic slowdown in 2009, there was a decrease in the demand for the petroleum products. This ultimately affects the company in their refinery margins. Adding to this, The Government has the absolute control over the downstream pricing policy. This forces the company to sell its products at subsidized rates. The company is not allowed to sell their products at a price above a benchmark price set by the Government. This has made company’s business less attractive with reducing GRM (Gross Refinery Margin)

 

Stringent Environmental regulations

With the Kyoto protocol in effect, the company is facing stringent environmental regulation norms. Under this protocol the company is given a specific carbon emission level. Beyond this level of carbon emission the company has to enter into carbon trading with the industry participants. This will affect the company both in monetary and legal manner.

 

Competitive Environment

The oil and gas industry is highly competitive. The company encounters strong competition from the other domestic companies in all part of its business. The other domestic companies include Sk energy Corp, GS Caltex Corp., Hyundai Oil refinery company and Hyundai Lube oil company. With SK Energy being the market leader with 30% refining share, followed by GS Caltex with 27%. S-Oil Corp. has a refining share of 20%. South-Korean Government has planned of various FDI schemes which can cause intense competition in the refining market with the entry of foreign oil and gas majors.

 

Corporate Family

Corporate Structure News:

 

S-Oil Corp

S-Oil Corp 
Total Corporate Family Members: 2 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

 

S-Oil Corp

Parent

Seoul

Korea, Republic of

Petroleum Product Manufacturing

30,814.5

2,685

 

S-Oil Total Lubricants Co., Ltd.

Subsidiary

Seoul, Seoul

Korea, Republic of

Petroleum Product Manufacturing

208.6

159

 

 

 

 

Competitors Report

 

Company Name

Location

Employees

Ownership

Chevron Corporation

San Ramon, California, United States

62,000

Public

E1 Corporation

Seoul, Korea, Republic of

256

Public

ExxonMobil Chemical Company

Houston, Texas, United States

14,000

Private

GS Caltex Corp

Seoul, Korea, Republic of

3,158

Private

Lyondell Chemical Co (Parent)

Houston, Texas, United States

7,340

Private

Shell Oil Company

Houston, Texas, United States

11,600

Private

SK Innovation Co Ltd

Seoul, Korea, Republic of

1,862

Public

SK Networks Co Ltd

Suwon, Korea, Republic of

3,889

Public

 

Executive report

 

Board of Directors

 

Name

Title

Function

 

Yang Ho Cho

 

Chairman

Chairman

 

Age: 64

 

Yang Ho Cho

 

Board Member

Chairman

 

 

Yang Ho Cho

 

Chairman of the Board

Chairman

 

 

Biography:

Cho Yang Ho has been Chairman of the Board of S-Oil Corporation since 2009. Cho also currently serves as Chairman of Hanjin Group. Previously, Cho served as President at Korean Airlines Co., Ltd. Cho holds a Doctorate's degree in Business Administration from Inha University, Korea.

 

Age: 64

 

Education:

Inha University, PHD (Industrial Engineering)
University of Southern California, M (Business Administration)
Inha University, B (Industrial Engineering)

 

Yong Seok Ahn

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Ahn Yong Seok has been Non-Executive Independent Director of S-Oil Corporation since March 23, 2012. Currently, Ahn is also a Lawyer of a Korea-based law firm. Ahn holds a Bachelor's degree in Law from Seoul National University, Korea, and a Master's degree in Law from University of Michigan Law School, the United States.

 

Age: 51

 

Education:

University of Michigan Law School, M (Law)
Seoul National University, B (Law)

 

A. Al-Ashgar

 

Board Member

Director/Board Member

 

 

Age: 75

 

S.B. Al-Kaki

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

S.B. Al-Kaki is Non-Executive Independent Director of S-Oil Corporation. Previously, Al-Kaki served as President and Chief Executive Officer of Vela International Marine. Al-Kaki holds a Bachelor's degree from King Fahd University of Petroleum and Minerals, Saudi Arabia.

 

Age: 64

 

Education:

King Fahd University of Petroleum and Minerals, B 

 

Nasser Al-Mahasher

 

Chief Executive Officer, Director

Director/Board Member

 

 

Biography:

Nasser Al-Mahasher has been serving as Chief Executive Officer and Director of S-Oil Corporation since March 23, 2012. Currently, Al-Mahasher is also Senior Vice President of Saudi Aramco. Al-Mahasher was President of Tokyo at Saudi Petroleum Ltd., as well as President and Chief Executive Officer at Saudi Petroleum International, Inc. Al-Mahasher holds a Bachelor's degree from King Fahd University of Petroleum and Minerals, Saudi Arabia and a Master's degree from Wayne State University, the United States.

 

Age: 52

 

Education:

Wayne State University, M 
King Fahd University of Petroleum and Minerals, B 

 

H.T. Al-Saadoun

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

H.T. Al-Saadoun is Non-Executive Independent Director of S-Oil Corporation. Previously, Al-Saadoun served as Vice President of Saudi Aramco. Al-Saadoun holds a Bachelor's degree from King Fahd University of Petroleum and Minerals, Saudi Arabia.

 

Age: 60

 

Education:

King Fahd University of Petroleum and Minerals, B 

 

M.O. Al-Subaie

 

Director

Director/Board Member

 

 

Biography:

M.O. Al-Subaie has been Director of S-Oil Corporation since March 22, 2013. Al-Subaie currently also works for Saudi Aramco where Al-Subaie used to be Associate General Auditor. Al-Subaie holds a Master's degree from King Fahd University of Petroleum and Minerals and a Bachelor's degree in Business Administration from Columbia College Chicago, the United States.

 

Age: 55

 

Education:

King Fahd University of Petroleum and Minerals, M 
Columbia College Chicago, B (Business Administration)

 

A.F. Al-Wuhaib

 

Director

Director/Board Member

 

 

Biography:

A.F. Al-Wuhaib has been Director of S-Oil Corporation since March 22, 2013. Al-Wuhaib currently also serves as Senior Vice President of Saudi Aramco where Al-Wuhaib used to be Vice President. Al-Wuhaib holds a Master of Business Administration from University of California, Riverside.

 

Age: 59

 

Education:

University of California, Riverside, MBA 

 

M. S. Chung

 

Board Member

Director/Board Member

 

 

Mun Su Jung

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Jung Mun Su is Non-Executive Independent Director of S-Oil Corporation. Currently, Jung is a Professor of Inha University, Korea. Previously, Jung served as Chairman of the Board and Non-Executive Independent Director at Korea Exchange Bank. Jung holds a Doctorate's degree in Law from University of Michigan, the United States.

 

Age: 63

 

Education:

University of Michigan, PHD (Law)

 

Sang Eon Park

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Park Sang Eon has been Non-Executive Independent Director of S-Oil Corporation since March 19, 2010. Park was a Professor and Head of Nano Center for Fine Chemi-cals Fusion Technology at Inha University, Korea. Park holds a Bachelor's degree in Applied Chemistry from Seoul National University, Korea, and a Doctorate's degree in Chemistry from Korea Advanced Institute of Science & Technology.

 

Age: 60

 

Education:

Korea Advanced Institute of Science and Technology, DS (Chemistry)
Seoul National University, B (Applied Chemistry)

 

Tae Su Seok

 

Director

Director/Board Member

 

 

Biography:

Seok Tae Su has been Director of S-Oil Corporation since March 18, 2011. Curerently, Seok also serves as Chief Executive Officer of HANJIN TRANSPORTATION CO.,LTD. Previously, Seok served as Vice President of KOREAN AIR LINES CO.,LTD. Seok holds a Bachelor's degree in Economics from Seoul National University, Korea, and a Master of Business Administration Massachusetts Institute of Technology, the United States.

 

Age: 57

 

Education:

Massachusetts Institute of Technology, MBA 
Seoul National University, B (Economics)

 

T S Suk

 

Non-standing Director

Director/Board Member

 

 

 

 

 

Executives

 

Name

Title

Function

 

Nasser Al-Mahasher

 

Chief Executive Officer, Director

Chief Executive Officer

 

Biography:

Nasser Al-Mahasher has been serving as Chief Executive Officer and Director of S-Oil Corporation since March 23, 2012. Currently, Al-Mahasher is also Senior Vice President of Saudi Aramco. Al-Mahasher was President of Tokyo at Saudi Petroleum Ltd., as well as President and Chief Executive Officer at Saudi Petroleum International, Inc. Al-Mahasher holds a Bachelor's degree from King Fahd University of Petroleum and Minerals, Saudi Arabia and a Master's degree from Wayne State University, the United States.

 

Age: 52

 

Education:

Wayne State University, M 
King Fahd University of Petroleum and Minerals, B 

 

Ahmed Subaey

 

Chief Executive Officer

Chief Executive Officer

 

 

H. K. Yoo

 

President-Admin

President

 

 

Jong Won Yun

 

Deputy General Manager

Division Head Executive

 

 

Yeong Su Ahn

 

Assistant Managing Director

Managing Director

 

 

Age: 60

 

Education:

Pusan National University, B (Chemical Engineering)

 

Jung Ho Bae

 

Assistant Managing Director

Managing Director

 

 

Age: 48

 

Education:

Michigan State University, MBA 
Seoul National University, B 

 

Yang Jeong Bahng

 

Assistant Managing Director

Managing Director

 

 

Age: 54

 

Education:

Korea University, B (Economics)

 

Ju Wan Bahng

 

Assistant Managing Director

Managing Director

 

 

Biography:

Bahng Ju Wan has been Assistant Managing Director of S-Oil Corporation since 2009. Bahng also Director of S-International Ltd. Bahng holds a Bachelor's degree in Economics from Seoul National University, Korea.

 

Age: 47

 

Education:

Seoul National University, B (Economics)

 

Yong Guk Cho

 

Assistant Managing Director

Managing Director

 

 

Age: 47

 

Education:

Sungkyunkwan University, B (Business Administration)

 

Yung Pyo Hong

 

Assistant Managing Director

Managing Director

 

 

Age: 58

 

Education:

Yonsei University, B (Public Administration)

 

Baek Jo Jung

 

Assistant Managing Director

Managing Director

 

 

Age: 54

 

Education:

Korea University, B (Business Administration)

 

Byeong Heon Jung

 

Assistant Managing Director

Managing Director

 

 

Age: 60

 

Education:

Yonsei University, B (Business Administration)

 

Seok Won Kang

 

Assistant Managing Director

Managing Director

 

 

Age: 59

 

Education:

Yonsei University, M (Business Administration)
Yonsei University, B (English)

 

Gi Tae Kang

 

Assistant Managing Director

Managing Director

 

 

Age: 47

 

Education:

Seoul National University, B (International Economics)

 

Min Su Kang

 

Assistant Managing Director

Managing Director

 

 

Age: 47

 

Education:

Purdue University, MBA 
Yonsei University, M (Business Administration)
Yonsei University, B (Business Administration)

 

Sin Gi Kang

 

Assistant Managing Director

Managing Director

 

 

Age: 59

 

Education:

Chung-Ang University, B (Mass Communications)

 

Seon Jae Kang

 

Assistant Managing Director

Managing Director

 

 

Age: 56

 

Education:

Seoul National University, B (Chemical Engineering)

 

Hak Yong Kim

 

Assistant Managing Director

Managing Director

 

 

Age: 55

 

Education:

Chung-Ang University, B (Business Administration)

 

Pyeong Gil Kim

 

Assistant Managing Director

Managing Director

 

 

Age: 49

 

Education:

Seoul National University, B (Journalism)

 

Yong Yeon Kim

 

Assistant Managing Director

Managing Director

 

 

Age: 57

 

Education:

Kookmin University, B (Law)

 

Hyeong Bae Kim

 

Assistant Managing Director

Managing Director

 

 

Age: 49

 

Education:

Seoul National University, B (Chemical Engineering)

 

Yeong Baek Lee

 

Assistant Managing Director

Managing Director

 

 

Age: 50

 

Education:

Sungkyunkwan University, B (Electrical Engineering)

 

Sang Yeol Lee

 

Assistant Managing Director

Managing Director

 

 

Age: 55

 

Education:

Korea University, B (Chemical Engineering)

 

Seok Dong Oh

 

Assistant Managing Director

Managing Director

 

 

Age: 50

 

Education:

Seoul National University, B (Sociology)

 

Seon Seok Park

 

Assistant Managing Director

Managing Director

 

 

Age: 60

 

Education:

Seoul National University, B (Chemical Engineering)

 

Tae Cheol Park

 

Assistant Managing Director

Managing Director

 

 

Age: 57

 

Education:

Hanyang University, B (Electrical Engineering)

 

Seong Wu Park

 

Assistant Managing Director

Managing Director

 

 

Age: 53

 

Education:

Georgetown University Law Center, B 

 

Seung Gu Park

 

Assistant Managing Director

Managing Director

 

 

Age: 45

 

Education:

Seoul National University, B (Chemical Engineering)

 

Gang Don Seo

 

Assistant Managing Director

Managing Director

 

 

Age: 48

 

Education:

Seoul National University, M (City Planning)
Seoul National University, B (International Economics)

 

Min Seok Seo

 

Assistant Managing Director

Managing Director

 

 

Age: 56

 

Education:

Seoul National University, B (Chemical Engineering)

 

Jeong Gyu Seo

 

Assistant Managing Director

Managing Director

 

 

Age: 49

 

Education:

Seoul National University, B 

 

Seong Do Shin

 

Assistant Managing Director

Managing Director

 

 

Age: 58

 

Education:

Kookmin University, B (Business Administration)

 

Hyeon Wuk Shin

 

Assistant Managing Director

Managing Director

 

 

Age: 58

 

Education:

Hanyang University, B (Chemical Engineering)

 

Jin Yeong Sun

 

Assistant Managing Director

Managing Director

 

 

Age: 49

 

Education:

Yonsei University, B (Business Administration)

 

Hui Seung Yim

 

Assistant Managing Director

Managing Director

 

 

Age: 52

 

Education:

Korea University, B (Law)

 

Seong Hak Yoo

 

Assistant Managing Director

Managing Director

 

 

Age: 48

 

Education:

Hanyang University, B (Chemical Engineering)

 

Mu Yeong Yoon

 

Assistant Managing Director

Managing Director

 

 

Age: 48

 

Education:

Seoul National University, M (Chemical Engineering)
Seoul National University, B (Chemical Engineering)

 

Kim Dong Chul

 

Manager-Admin Business Line

Administration Executive

 

 

Yeong Yil Cho

 

Chief Financial Officer, Vice President

Finance Executive

 

 

Biography:

Cho Yeong Yil has been Chief Financial Officer and Vice President of S-Oil Corporation. Cho served as Assistant Managing Director of the Company. Cho received a Bachelor's degree in International Trade from Seoul National University, Korea and a Master of Business Administration from Syracuse University, the United States.

 

Age: 52

 

Education:

Syracuse University, MBA 
Seoul National University, B (International Trade)

 

K B Shin

 

Sales & Marketing Manager

Sales Executive

 

 

Myeong Su Kim

 

IR Contact Officer

Investor Relations Executive

 

 

Jong Beom Ahn

 

Vice President

Other

 

 

Biography:

Ahn Jong Beom serves as Vice President of S-Oil Corporation. Ahn was Assistant Managing Director of the Company. Ahn received a Bachelor's degree in Business Administration from Seoul National University, Korea, and a Master of Business Administration from Vanderbit University, the United States.

 

Age: 48

 

Education:

Vanderbilt University, MBA 
Seoul National University, B (Business Administration)

 

Yeong Yil Cho

 

Vice President

Other

 

 

Age: 52

 

Chung

 

Director

Other

 

 

Seong Gi Ha

 

Senior Vice President

Other

 

 

Age: 61

 

Seong Gi Ha

 

Senior Vice President

Other

 

 

Biography:

Ha Seong Gi has been Senior Vice President of S-Oil Corporation. Ha used to be Executive Vice President and Vice President of the Company. Ha holds a Bachelor's degree in Chemical Engineering from Seoul National University, Korea.

 

Age: 61

 

Education:

Seoul National University, B (Chemical Engineering)

 

Chang Jae Lee

 

Vice President

Other

 

 

Age: 56

 

Education:

Yonsei University, B (Business Administration)

 

Yong Hui Lee

 

Vice President

Other

 

 

Biography:

Lee Yong Hui is Vice President of S-Oil Corporation. Lee served as Assistant Managing Director of the Company. Lee holds a Bachelor's degree in Chemical Engineering from Seoul National University, Korea.

 

Age: 59

 

Education:

Seoul National University, B (Chemical Engineering)

 

Min Ho Lee

 

Vice President

Other

 

 

Biography:

Lee Min Ho has been Vice President of S-Oil Corporation. Lee was Assistant Managing Director in the Company. Lee holds a Bachelor's degree in Chemical Engineering from Yonsei University, Korea.

 

Age: 48

 

Education:

Yonsei University, B (Chemical Engineering)

 

Byeong Ho Lee

 

Vice President

Other

 

 

Biography:

Lee Byeong Ho has been Vice President of S-Oil Corporation since 2010. Previously, Cho served as Assistant Managing Director of the Company. Lee received a Bachelor's degree in Politics from Seoul National University, Korea and a Master of Business Administration from Concordia University, Canada.

 

Age: 54

 

Education:

Concordia University, MBA 
Seoul National University, B (Politics)

 

Bong Su Park

 

Senior Vice President

Other

 

 

Biography:

Park Bong Su is Senior Vice President of S-Oil Corporation. Park used to be Executive Vice President , Vice President of the Company and Director at S-OIL TOTAL Lubricants Co., Ltd. Park holds a Bachelor's and a Master's degrees in Chemical Engineering from Seoul National University, Korea.

 

Age: 54

 

Education:

Seoul National University, M (Chemical Engineering)
Seoul National University, B (Chemical Engineering)

 

Yeol Ryu

 

Senior Vice President

Other

 

 

Biography:

Ryu Yeol is Senior Vice President of S-Oil Corporation. Ryu was Vice President and Chief Financial Officer of the Company. Ryu holds a Bachelor's degree in Business Administration from Seoul National University, Korea, and a Doctorate's degree in Business Administration from Case Western Reserve University, the United States.

 

Age: 52

 

Education:

Case Western Reserve University, PHD (Business Administration)
Seoul National University, B (Business Administration)

 

Gyeong Pyo Ryu

 

Vice President

Other

 

 

Age: 48

 

Education:

Seoul National University, MBA 
Sloan School of Management, MBA 
Seoul National University, B (Business Administration)

 

Dong Yeol Shin

 

Vice President

Other

 

 

Age: 56

 

Education:

Korea University, B (Business Administration)

 

Deok Sun Yim

 

Vice President

Other

 

 

Age: 60

 

Education:

Hanyang University, B (Machine Manufacturing)

 

 

 

Significant Developments

 

S-Oil Corporation Declares Interim Cash Dividend for FY 2013 Jul 05, 2013

 

S-Oil Corporation announced that it has declared its interim cash dividend of KRW 450 per share of common stock and KRW 450 per share of preferred stock, payable on August 5, 2013 to shareholders of record on June 30, 2013, for the fiscal year 2013. The dividend rates of market prices are 0.6% (common shares) and 0.8% (preferred shares), respectively. The total cash dividend amount is KRW 52,389,287,550.

 

S-Oil Corporation Declares Annual Cash Dividend for FY 2012 Feb 28, 2013

 

S-Oil Corporation announced that its Board of Directors has declared an annual cash dividend of KRW 2,200 per share of common stock and KRW 2,225 per share of preferred stock for the fiscal year 2012 to shareholders of record on December 31, 2012. The dividend rates of market prices are 2.1% (common shares) and 3.6% (preferred shares), respectively. The total cash dividend amount is KRW 256,221,351,975. The Company's annual cash dividend for the fiscal year 2011 was KRW 3,200 per share of common stock and KRW 3,225 per share of preferred stock.

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Restated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2010

Reclassified Normal 
31-Dec-2009

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Net Sales

30,814.5

28,805.9

17,738.8

13,751.2

20,993.4

Revenue

30,814.5

28,805.9

17,738.8

13,751.2

20,993.4

Total Revenue

30,814.5

28,805.9

17,738.8

13,751.2

20,993.4

 

 

 

 

 

 

    Cost of Revenue

29,649.8

26,803.8

16,650.2

13,121.4

19,311.8

Cost of Revenue, Total

29,649.8

26,803.8

16,650.2

13,121.4

19,311.8

Gross Profit

1,164.7

2,002.1

1,088.6

629.8

1,681.6

 

 

 

 

 

 

    Selling/General/Administrative Expense

312.9

307.8

237.4

203.8

233.0

    Labor & Related Expense

106.6

110.4

97.7

82.1

99.2

    Advertising Expense

27.6

29.9

21.9

38.8

61.3

Total Selling/General/Administrative Expenses

447.1

448.1

357.1

324.7

393.6

    Depreciation

20.9

19.3

16.0

14.4

14.6

    Amortization of Intangibles

3.0

2.5

3.5

2.8

3.4

Depreciation/Amortization

23.9

21.8

19.5

17.2

18.0

        Investment Income - Operating

-

-

-5.8

-

-

    Interest/Investment Income - Operating

-

-

-5.8

-

-

Interest Expense (Income) - Net Operating Total

-

-

-5.8

-

-

    Loss (Gain) on Sale of Assets - Operating

-

-

0.4

-

-

Unusual Expense (Income)

-

-

0.4

-

-

    Other Operating Expense

-

-

5.8

-

-

    Other, Net

-

-

-31.7

-

-

Other Operating Expenses, Total

-

-

-25.9

-

-

Total Operating Expense

30,120.7

27,273.8

16,995.6

13,463.3

19,723.4

 

 

 

 

 

 

Operating Income

693.8

1,532.2

743.2

287.9

1,270.0

 

 

 

 

 

 

        Interest Expense - Non-Operating

-75.9

-52.7

-25.1

-78.8

-127.8

    Interest Expense, Net Non-Operating

-75.9

-52.7

-25.1

-78.8

-127.8

        Interest Income - Non-Operating

40.0

37.1

22.9

47.0

136.3

        Investment Income - Non-Operating

-18.3

-30.4

17.1

59.1

-699.7

    Interest/Investment Income - Non-Operating

21.7

6.7

40.0

106.1

-563.3

Interest Income (Expense) - Net Non-Operating Total

-54.2

-46.0

14.9

27.2

-691.1

Gain (Loss) on Sale of Assets

-0.2

-1.4

-

0.1

2.2

    Other Non-Operating Income (Expense)

-1.4

-55.3

-

-48.9

-15.6

Other, Net

-1.4

-55.3

-

-48.9

-15.6

Income Before Tax

638.0

1,429.5

758.1

266.3

565.5

 

 

 

 

 

 

Total Income Tax

118.7

354.5

143.6

47.0

160.7

Income After Tax

519.3

1,075.0

614.5

219.3

404.9

 

 

 

 

 

 

    Minority Interest

-

-

-

-5.2

1.1

    Equity In Affiliates

-

-

-

-

-0.6

Net Income Before Extraord Items

519.3

1,075.0

614.5

214.1

405.4

Net Income

519.3

1,075.0

614.5

214.1

405.4

 

 

 

 

 

 

    Preferred Dividends

-17.2

-35.5

-20.3

-7.1

-13.4

    Miscellaneous Earnings Adjustment

-

-

-

0.0

0.0

Total Adjustments to Net Income

-17.2

-35.5

-20.3

-7.1

-13.4

Income Available to Common Excl Extraord Items

502.1

1,039.5

594.2

207.0

392.0

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

502.1

1,039.5

594.2

207.0

392.0

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

112.6

112.6

112.6

112.6

112.6

Basic EPS Excl Extraord Items

4.46

9.23

5.28

1.84

3.48

Basic/Primary EPS Incl Extraord Items

4.46

9.23

5.28

1.84

3.48

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

502.1

1,039.5

594.2

207.0

392.0

Diluted Weighted Average Shares

112.6

112.6

112.6

112.6

112.6

Diluted EPS Excl Extraord Items

4.46

9.23

5.28

1.84

3.48

Diluted EPS Incl Extraord Items

4.46

9.23

5.28

1.84

3.48

Dividends per Share - Common Stock Primary Issue

-

4.33

2.16

1.06

4.54

Gross Dividends - Common Stock

-

-

243.4

119.1

511.5

Interest Expense, Supplemental

75.9

52.7

25.1

78.8

127.8

Depreciation, Supplemental

342.6

335.1

234.4

136.6

151.8

Total Special Items

0.2

1.4

0.4

-0.1

-1.5

Normalized Income Before Tax

638.2

1,430.9

758.5

266.3

564.1

 

 

 

 

 

 

Effect of Special Items on Income Taxes

0.0

0.3

0.1

0.0

-0.6

Inc Tax Ex Impact of Sp Items

118.8

354.8

143.7

47.0

160.0

Normalized Income After Tax

519.5

1,076.0

614.9

219.3

404.0

 

 

 

 

 

 

Normalized Inc. Avail to Com.

502.3

1,040.5

594.5

206.9

391.1

 

 

 

 

 

 

Basic Normalized EPS

4.46

9.24

5.28

1.84

3.47

Diluted Normalized EPS

4.46

9.24

5.28

1.84

3.47

Amort of Acquisition Costs, Supplemental

-

-

-

-

0.7

Amort of Intangibles, Supplemental

4.5

4.1

4.4

3.6

3.7

Rental Expenses

7.0

10.1

12.4

9.8

10.3

Advertising Expense, Supplemental

27.6

29.9

21.9

38.8

61.3

Research & Development Exp, Supplemental

-

-

-

8.7

-

Normalized EBIT

693.8

1,532.2

737.8

287.9

1,270.0

Normalized EBITDA

1,040.9

1,871.4

976.6

428.1

1,426.2

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2010

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate

1066.400024

1152

1134.9

1164.475

1259.55

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

407.4

761.2

752.4

705.7

1,485.7

    Short Term Investments

677.3

242.1

37.2

350.9

208.5

Cash and Short Term Investments

1,084.7

1,003.4

789.6

1,056.6

1,694.2

        Accounts Receivable - Trade, Gross

2,156.5

2,299.6

1,563.2

1,268.9

786.0

        Provision for Doubtful Accounts

-5.8

-8.7

-3.9

-14.3

-10.4

    Trade Accounts Receivable - Net

2,158.6

2,293.9

1,561.1

1,262.3

790.2

    Other Receivables

673.0

344.3

339.6

428.9

485.6

Total Receivables, Net

2,831.5

2,638.2

1,900.7

1,691.2

1,275.8

    Inventories - Finished Goods

982.4

759.5

674.5

552.2

414.7

    Inventories - Work In Progress

362.5

345.5

245.0

207.4

131.2

    Inventories - Raw Materials

2,654.6

2,822.0

1,581.5

1,440.6

886.8

    Inventories - Other

113.3

80.9

84.9

107.9

56.9

Total Inventory

4,112.8

4,007.9

2,585.9

2,308.1

1,489.6

Prepaid Expenses

-

-

-

4.1

3.9

    Deferred Income Tax - Current Asset

-

-

-

0.4

16.6

    Other Current Assets

18.2

10.6

4.8

0.8

34.3

Other Current Assets, Total

18.2

10.6

4.8

1.2

50.9

Total Current Assets

8,047.2

7,660.0

5,281.0

5,061.2

4,514.4

 

 

 

 

 

 

        Buildings

926.6

826.0

604.2

581.0

482.0

        Land/Improvements

1,179.6

1,086.6

940.2

911.0

287.1

        Machinery/Equipment

3,778.3

3,458.9

2,345.7

1,914.1

1,653.4

        Construction in Progress

308.9

283.7

1,497.0

733.0

353.7

        Other Property/Plant/Equipment

218.0

193.0

160.5

123.7

106.8

    Property/Plant/Equipment - Gross

6,411.4

5,848.2

5,547.7

4,262.8

2,882.9

    Accumulated Depreciation

-2,969.6

-2,478.0

-2,241.3

-1,780.1

-1,514.0

Property/Plant/Equipment - Net

3,441.8

3,370.2

3,306.3

2,482.7

1,368.9

Intangibles, Net

40.2

32.1

26.8

12.9

11.8

    LT Investment - Affiliate Companies

27.8

251.9

21.9

1.1

1.1

    LT Investments - Other

88.7

67.5

84.9

93.6

84.7

Long Term Investments

116.5

319.5

106.8

94.7

85.8

Note Receivable - Long Term

46.9

50.4

56.7

59.7

44.9

    Deferred Charges

-

-

-

88.9

47.1

    Deferred Income Tax - Long Term Asset

-

-

-

-

0.2

    Other Long Term Assets

26.7

28.5

37.2

46.8

46.4

Other Long Term Assets, Total

26.7

28.5

37.2

135.7

93.7

Total Assets

11,719.2

11,460.7

8,814.9

7,846.8

6,119.5

 

 

 

 

 

 

Accounts Payable

2,297.8

2,272.4

1,584.4

940.8

581.5

Accrued Expenses

8.8

9.8

7.3

12.9

21.4

Notes Payable/Short Term Debt

0.0

0.0

0.0

2,035.4

1,816.8

Current Portion - Long Term Debt/Capital Leases

2,651.0

2,826.0

1,707.1

1.5

185.9

    Dividends Payable

0.2

0.1

0.1

0.1

0.1

    Customer Advances

138.1

106.9

85.7

33.3

35.9

    Income Taxes Payable

158.7

274.7

122.9

2.0

0.2

    Other Payables

612.5

772.4

514.1

902.2

716.7

    Deferred Income Tax - Current Liability

-

-

-

13.5

-

    Other Current Liabilities

17.3

18.9

8.2

3.5

7.9

Other Current liabilities, Total

926.8

1,173.0

731.0

954.6

760.8

Total Current Liabilities

5,884.4

6,281.2

4,029.8

3,945.2

3,366.3

 

 

 

 

 

 

    Long Term Debt

631.3

423.2

600.8

311.0

4.4

Total Long Term Debt

631.3

423.2

600.8

311.0

4.4

Total Debt

3,282.3

3,249.2

2,307.9

2,347.9

2,007.0

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

109.6

183.1

180.4

131.4

0.2

Deferred Income Tax

109.6

183.1

180.4

131.4

0.2

Minority Interest

-

-

-

21.3

14.4

    Pension Benefits - Underfunded

36.1

21.0

14.8

26.6

25.2

    Other Long Term Liabilities

16.6

16.3

19.7

16.2

14.5

Other Liabilities, Total

52.6

37.3

34.5

42.8

39.7

Total Liabilities

6,677.9

6,924.8

4,845.4

4,451.7

3,425.0

 

 

 

 

 

 

    Preferred Stock - Non Redeemable

-

-

-

8.6

8.0

Preferred Stock - Non Redeemable, Net

-

-

-

8.6

8.0

    Common Stock

273.4

253.0

256.9

241.7

223.5

Common Stock

273.4

253.0

256.9

241.7

223.5

Additional Paid-In Capital

355.6

329.2

334.1

1,545.1

1,428.5

Retained Earnings (Accumulated Deficit)

2,550.1

2,237.8

1,624.3

1,079.7

982.9

Treasury Stock - Common

-1.8

-1.6

-1.7

-1.6

-1.5

Unrealized Gain (Loss)

963.3

883.7

909.6

521.6

53.1

    Translation Adjustment

7.6

7.1

7.2

-

-

    Other Equity

893.0

826.7

839.1

-

-

Other Equity, Total

900.6

833.8

846.3

-

-

Total Equity

5,041.3

4,535.9

3,969.6

3,395.2

2,694.5

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

11,719.2

11,460.7

8,814.9

7,846.8

6,119.5

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

112.6

112.6

112.6

112.6

112.6

Total Common Shares Outstanding

112.6

112.6

112.6

112.6

112.6

Treasury Shares - Common Stock Primary Issue

0.0

0.0

0.0

0.0

0.0

    Shares Outstanding - Preferred Stock Primary Issue

3.8

3.8

3.8

3.8

3.8

Total Preferred Stock Outstanding

3.8

3.8

3.8

3.8

3.8

Treasury Shares - Preferred Primary Issue

0.2

0.2

0.2

0.2

0.2

Employees

-

2,622

2,551

2,473

2,418

Number of Common Shareholders

-

-

26,303

38,401

30,873

Accumulated Intangible Amort, Suppl.

23.4

21.7

18.0

-

-

Deferred Revenue - Current

138.1

106.9

85.7

33.3

35.9

Deferred Revenue - Long Term

0.3

0.6

0.7

-

-

Total Long Term Debt, Supplemental

-

-

-

13.2

4.4

Long Term Debt Maturing within 1 Year

-

-

-

1.5

0.7

Long Term Debt Maturing in Year 2

-

-

-

1.1

0.7

Long Term Debt Maturing in Year 3

-

-

-

1.5

1.0

Long Term Debt Maturing in Year 4

-

-

-

1.8

0.5

Long Term Debt Maturing in Year 5

-

-

-

1.6

0.2

Long Term Debt Maturing in 2-3 Years

-

-

-

2.6

1.7

Long Term Debt Maturing in 4-5 Years

-

-

-

3.3

0.7

Long Term Debt Matur. in Year 6 & Beyond

-

-

-

5.7

1.2

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

519.3

1,075.0

614.5

185.1

404.3

    Depreciation

342.6

335.1

234.4

136.6

151.8

Depreciation/Depletion

342.6

335.1

234.4

136.6

151.8

    Amortization of Intangibles

4.5

4.1

4.4

3.6

4.4

Amortization

4.5

4.1

4.4

3.6

4.4

Deferred Taxes

-

-

-

20.2

-27.2

    Unusual Items

142.0

-35.8

-50.9

4.6

191.3

    Equity in Net Earnings (Loss)

12.4

-2.7

-5.1

0.0

0.0

    Other Non-Cash Items

143.1

502.3

142.4

-77.8

190.4

Non-Cash Items

297.6

463.8

86.4

-73.2

381.7

    Accounts Receivable

13.1

-791.2

-260.5

-304.1

270.2

    Inventories

183.2

-1,529.9

-240.8

-545.8

112.5

    Prepaid Expenses

-

-

-

0.1

-2.6

    Other Assets

1.8

-2.3

4.5

-

-

    Accounts Payable

-348.0

1,013.9

245.4

402.7

-1,225.4

    Accrued Expenses

-

-

-

-9.3

7.0

    Taxes Payable

-

-

-

1.7

-428.1

    Other Liabilities

5.5

25.5

29.4

-25.6

-8.7

    Other Operating Cash Flow

-367.1

-196.7

-2.8

-

-

Changes in Working Capital

-511.4

-1,480.7

-224.9

-480.3

-1,275.1

Cash from Operating Activities

652.6

397.2

714.9

-207.9

-360.1

 

 

 

 

 

 

    Purchase of Fixed Assets

-166.5

-461.3

-900.5

-520.1

-306.7

    Purchase/Acquisition of Intangibles

-2.5

-4.4

-3.0

-0.4

-1.1

Capital Expenditures

-169.0

-465.7

-903.5

-520.5

-307.8

    Sale of Fixed Assets

3.6

0.4

4.4

2.0

9.0

    Sale/Maturity of Investment

-

-

316.6

0.0

2,331.9

    Purchase of Investments

-393.0

-437.5

-

-114.5

-0.5

    Sale of Intangible Assets

1.0

1.4

0.9

-

-

    Other Investing Cash Flow

27.0

16.7

71.7

1.1

-40.2

Other Investing Cash Flow Items, Total

-361.3

-419.0

393.6

-111.4

2,300.3

Cash from Investing Activities

-530.3

-884.7

-509.9

-631.9

1,992.4

 

 

 

 

 

 

    Other Financing Cash Flow

-

-

-

-189.7

-315.7

Financing Cash Flow Items

-

-

-

-189.7

-315.7

Total Cash Dividends Paid

-377.2

-399.4

-105.8

-191.6

-912.4

        Short Term Debt Issued

-

-

-

118.0

771.1

    Short Term Debt, Net

-

-

-

118.0

771.1

        Long Term Debt Issued

-

-

-

280.8

0.4

        Long Term Debt Reduction

-

-

-

0.0

-1.8

    Long Term Debt, Net

-

-

-

280.8

-1.5

    Total Debt Issued

447.4

908.9

276.2

-

-

    Total Debt Reduction

-585.2

-1.2

-348.2

-

-

Issuance (Retirement) of Debt, Net

-137.8

907.7

-72.0

398.8

769.6

Cash from Financing Activities

-514.9

508.3

-177.8

17.5

-458.5

 

 

 

 

 

 

Foreign Exchange Effects

-0.1

0.0

0.0

-

-

Net Change in Cash

-392.7

20.8

27.1

-822.3

1,173.8

 

 

 

 

 

 

Net Cash - Beginning Balance

778.2

770.7

711.4

1,466.1

526.5

Net Cash - Ending Balance

385.5

791.6

738.5

643.8

1,700.3

Cash Interest Paid

77.5

51.6

28.1

-

-

Cash Taxes Paid

330.2

182.2

6.9

-

-

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Restated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2010

Reclassified Normal 
31-Dec-2009

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Sales Revenue

30,814.5

28,805.9

17,738.8

-

-

    Domestic Sales

-

-

-

5,477.9

7,741.1

    Export Sales

-

-

-

8,273.3

13,252.3

Total Revenue

30,814.5

28,805.9

17,738.8

13,751.2

20,993.4

 

 

 

 

 

 

    Cost-Revenue

29,649.8

26,803.8

16,650.2

13,121.4

19,311.8

    Salaries & Wages

65.5

62.5

56.0

52.6

60.4

    Retirement Allowance

7.1

6.0

5.6

7.9

12.2

    Employee Benefits

34.1

41.9

36.1

21.6

26.5

    Travel Expense

4.0

3.4

3.0

2.7

3.4

    Education & Training Expense

2.9

2.3

1.3

1.2

1.7

    Office Supplies Expense

1.1

1.0

0.8

0.8

0.9

    Communication Expense

2.5

1.7

1.2

1.5

2.0

    Other Exporting Related Expense

121.9

112.7

83.7

54.1

62.0

    Vehicles Maintenance Expense

0.7

0.7

0.7

0.9

1.2

    Utility Expense

2.2

1.5

1.1

1.1

1.5

    Rent

7.0

10.1

12.4

9.8

10.3

    Oil Delivery Expense

11.0

8.9

6.6

5.9

8.6

    Commission Paid

9.1

10.2

10.8

11.9

13.6

    Entertainment Expense

2.6

2.8

2.3

2.2

2.4

    Repair & Maintenance Expense

7.1

8.0

4.7

5.7

4.5

    Consumable Expense

0.1

0.1

0.1

0.1

0.1

    Enzyme Expense

0.3

0.3

0.2

0.2

0.2

    Other Service Fee

-

-

-

8.8

5.6

    Marketing Expense

-

-

-

24.8

35.6

    Advertising Expense

-

-

-

14.0

25.7

    Shipping & Handling Expense

113.4

104.7

88.1

83.3

98.9

    Insurance Expense

3.7

3.3

3.1

3.2

4.0

    Taxes & Dues

7.4

8.7

5.9

5.5

11.4

    Depreciation Expense

20.9

19.3

16.0

14.4

14.6

    Packaging Expense

-

-

-

-

0.0

    Provision-Bad Debt

-3.2

6.6

-

4.0

-

    Amortization-Intangibles

3.0

2.5

3.5

2.8

3.4

    Other Sales & Administrative Expense

1.6

1.5

1.0

0.8

0.9

    Outsourcing Service Expense

17.4

19.3

10.6

-

-

    Marketing Expense & Advertising Expense

27.6

29.9

21.9

-

-

    Gain on Disposal of PPE

-

-

-0.5

-

-

    Gain on Disposal of Intangibless

-

-

0.0

-

-

    Dividend Income

-

-

-1.4

-

-

    Reversal of Allow. for DA

-

-

-11.0

-

-

    Miscellaneous Income

-

-

-19.3

-

-

    Gain on Foreign Currency Transaction

-

-

-340.5

-

-

    Gain on Foreign Currency Translation

-

-

-13.4

-

-

    Gain on Derivative Transaction

-

-

-56.7

-

-

    Gain on Valt of Derivatives

-

-

-0.2

-

-

    Loss on Disposal of PPE

-

-

0.6

-

-

    Loss on Disposal of Intangibless

-

-

0.4

-

-

    Donations Paid

-

-

5.2

-

-

    Miscellaneous Loss

-

-

0.7

-

-

    Loss on Foreign Currency Transaction

-

-

333.6

-

-

    Loss on Foreign Currency Translation

-

-

10.0

-

-

    Loss on Derivative Transaction

-

-

59.4

-

-

    Loss on Valt of Derivatives

-

-

1.8

-

-

Total Operating Expense

30,120.7

27,273.8

16,995.6

13,463.3

19,723.4

 

 

 

 

 

 

    Interest Income

40.0

37.1

22.9

47.0

136.3

    Dividend Income

1.2

1.4

-

1.2

1.5

    Gain-Disposal of F.A. Avail. for Sale

-

17.4

-

-

-

    Gain-Foreign Exchange Transaction

209.3

248.9

151.6

781.7

1,249.9

    Gain-Foreign Currency Translation

78.5

7.4

33.7

64.4

167.5

    Gain on Foreign Currency Transaction,OE

349.4

512.5

-

-

-

    Gain on Foreign Currency Translation,OE

10.9

23.9

-

-

-

    Gain on Derivatives Transaction

41.7

46.0

-

53.3

122.4

    Gain-Valt of Derivatives

-

1.3

0.9

0.8

39.2

    Gain on Valt of Derivatives,OE

9.6

2.4

-

-

-

    Gain on Disposal of PPE

1.0

0.1

-

0.7

4.3

    Gain on Disposal of Intangibless

-

0.2

-

-

-

    Rec. of Allow. for DA

-

0.4

-

-

3.1

    Miscellaneous Income

14.2

25.5

-

6.7

32.4

    Interest Expense, Non-Operating

-75.9

-52.7

-25.1

-78.8

-127.8

    Donations Paid

-12.7

-9.5

-

-2.9

-12.3

    Loss-Foreign Exchange Transaction

-89.4

-176.4

-168.2

-732.5

-1,846.4

    Loss-Foreign Currency Translation

0.0

-113.4

-5.9

-12.4

-276.2

    Loss on Foreign Currency Transaction,OE

-363.5

-543.8

-

-

-

    Loss on Foreign Currency Translation,OE

-11.0

-14.9

-

-

-

    Loss on Derivative Transaction

-25.1

-41.5

-

-92.2

-153.9

    Loss on Valt of Derivatives

-7.3

-

-

-0.5

-3.6

    Loss on Valt of Derivatives,OE

-1.0

-4.3

-

-

-

    Loss on Disposal of PPE

-1.1

-0.7

-

-0.6

-2.1

    Loss on Disposal of Intangibless

-0.1

-1.0

-

-

-

    Loss-Reduction of Tangible Assets

-

-

-

-4.7

-

    Other Allow. for DA

-0.2

-

-

-0.1

-

    Impmt Loss on Invmt in Joint Venture

-209.2

-

-

-

-

    Miscellaneous Loss

-2.7

-71.8

-

-52.5

-38.8

    Gain under Equity Method

-

-

-

-

0.0

    Loss under Equity Method

-

-

-

0.0

-

    Gain/Loss under Equity Method

-12.4

2.7

5.1

-

-

Net Income Before Taxes

638.0

1,429.5

758.1

266.3

565.5

 

 

 

 

 

 

Prov. for Income Taxes

118.7

354.5

143.6

47.0

160.7

Net Income After Taxes

519.3

1,075.0

614.5

219.3

404.9

 

 

 

 

 

 

    Minority Interest Gain

-

-

-

-5.2

1.1

    Earning Before Acquisition of Subsidiary

-

-

-

-

-0.6

Net Income Before Extra. Items

519.3

1,075.0

614.5

214.1

405.4

Net Income

519.3

1,075.0

614.5

214.1

405.4

 

 

 

 

 

 

    Preferred Dividends

-0.1

-0.1

-0.1

-0.1

-13.4

    Participated Preferred Dividends

-17.1

-35.4

-20.3

-7.1

-

    Mecellaneous Earning Adjustment

-

-

-

0.0

-

    Consolid. Adj Amort

-

-

-

-

0.0

Income Available to Com Excl ExtraOrd

502.1

1,039.5

594.2

207.0

392.0

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

502.1

1,039.5

594.2

207.0

392.0

 

 

 

 

 

 

Basic Weighted Average Shares

112.6

112.6

112.6

112.6

112.6

Basic EPS Excluding ExtraOrdinary Items

4.46

9.23

5.28

1.84

3.48

Basic EPS Including ExtraOrdinary Items

4.46

9.23

5.28

1.84

3.48

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

502.1

1,039.5

594.2

207.0

392.0

Diluted Weighted Average Shares

112.6

112.6

112.6

112.6

112.6

Diluted EPS Excluding ExtraOrd Items

4.46

9.23

5.28

1.84

3.48

Diluted EPS Including ExtraOrd Items

4.46

9.23

5.28

1.84

3.48

DPS-Ordinary Shares

-

4.33

2.16

1.06

4.54

Gross Dividends - Common Stock

-

-

243.4

119.1

511.5

Normalized Income Before Taxes

638.2

1,430.9

758.5

266.3

564.1

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

118.8

354.8

143.7

47.0

160.0

Normalized Income After Taxes

519.5

1,076.0

614.9

219.3

404.0

 

 

 

 

 

 

Normalized Inc. Avail to Com.

502.3

1,040.5

594.5

206.9

391.1

 

 

 

 

 

 

Basic Normalized EPS

4.46

9.24

5.28

1.84

3.47

Diluted Normalized EPS

4.46

9.24

5.28

1.84

3.47

Interest Expense, Supplemental

75.9

52.7

25.1

78.8

127.8

Rental Expense, Supplemental

7.0

10.1

12.4

9.8

10.3

Advertising Expense, Supplemental

27.6

29.9

21.9

38.8

61.3

Research & Development

-

-

-

8.7

-

Depreciation, Supplemental

342.6

335.1

234.4

136.6

151.8

Amort of Intangibles, Supplemental

4.5

4.1

4.4

3.6

3.7

Amort of Goodwill

-

-

-

-

0.7

 


Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2010

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate

1066.400024

1152

1134.9

1164.475

1259.55

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Cash & Cash Equivalents

407.4

761.2

752.4

705.7

1,485.7

    Current Fincl Instrm

677.0

241.1

37.0

-

-

    ST Invmt Assets

-

-

-

350.9

208.5

    Loans

11.8

11.7

12.6

80.8

94.9

    Trade Receivable, Gross

2,156.5

2,299.6

1,563.2

1,268.9

786.0

    Account Receivable

661.1

332.6

327.4

348.1

390.6

    Advance Payments

-

-

-

4.7

0.2

    Prepaid Expenses

-

-

-

4.1

3.9

    Current Derivative Assets

10.1

2.3

0.2

0.8

34.3

    Deferred Taxes

-

-

-

0.4

16.6

    Accrued Income

7.9

3.0

1.8

7.7

14.6

    Other Current Assets

8.1

8.3

4.6

-

-

    Merchandises

-

-

-

2.1

2.7

    Finished Goods

1,005.0

759.5

674.5

550.1

412.0

    Allow. for Loss-Valt of Finished Goods

-22.6

-

-

-

-

    Semi-finished Goods

375.5

345.5

245.0

207.4

131.2

    Provision for Semi-finished Goods Losses

-13.0

-

-

-

-

    Supplies

113.3

80.9

84.9

103.2

56.7

    Raw Materials

2,654.8

2,822.0

1,581.5

1,440.6

886.8

    Allow. for Loss on Valt of Raw Materials

-0.2

-

-

-

-

    Allow. for DA for Trade Receivable

-5.8

-8.7

-3.9

-14.3

-10.4

    Allow. for DA for Accrued Income

0.0

-

-0.1

-

-

    Allow. for DA for Loans

-

-

-0.3

-

-

    Current Fincl Instrm Available-for-Sale

0.4

1.0

0.2

-

-

Total Current Assets

8,047.2

7,660.0

5,281.0

5,061.2

4,514.4

 

 

 

 

 

 

    LT Deposits

0.0

0.0

0.0

-

-

    LT Finl Assets

-

-

-

0.0

0.0

    LT Invest Secs.

-

-

-

93.6

84.7

    Investment Securities Under Equity Mtd.

-

-

-

1.1

1.1

    Investments in Joint Ventures

27.8

251.9

21.9

-

-

    Other LT Assets

-

-

-

-

0.3

    LT Loan

47.0

50.4

56.7

59.7

44.9

    Allow. for DA for Loans

-0.2

-

-

-

-

    Guarantee Deposits, Non-Current Assets

23.0

24.7

31.1

46.8

46.1

    Non-Current Securities Available-for-Sal

88.6

67.5

84.9

-

-

    Defer. Sales Exp

-

-

-

88.9

47.1

    LA Defer Tax Dbt

-

-

-

-

0.2

    Lands

1,179.6

1,086.6

940.2

911.0

287.1

    Buildings

241.1

222.5

132.6

124.0

105.0

    Buildings-Depreciation

-52.3

-43.5

-39.4

-35.8

-30.4

    Structures

685.5

603.5

471.6

456.9

377.0

    Structures-Depreciation

-349.2

-296.0

-277.4

-253.0

-217.3

    Machineries & Equipments

3,209.8

2,949.2

1,962.8

1,903.6

1,643.4

    Machineries & Equipments-Depreciation

-2,008.5

-1,701.0

-1,564.6

-1,409.2

-1,198.7

    Transport Equip.

11.2

10.4

10.1

10.5

10.0

    Transport Deprec

-10.0

-9.1

-9.1

-9.1

-8.7

    Construction in Progress

308.9

283.7

1,497.0

733.0

353.7

    Other Property Plant & Equipment

218.0

193.0

160.5

123.7

106.8

    Other Tangibles-Depreciation

-151.8

-108.0

-85.7

-73.1

-58.9

    Facilities Usage Rights

4.8

4.8

5.2

5.1

3.5

    Industrial Patents

-

-

-

7.8

8.3

    Catalyst

557.3

499.3

372.8

-

-

    Catalyst-Depreciation

-397.8

-320.4

-265.1

-

-

    Other Intangibless

18.7

12.8

8.6

-

-

    Membership Rights

16.8

14.5

13.0

-

-

    Other Non-Current Assets

3.7

3.8

6.1

-

-

    Adj. for Property, Plant & Equipment

0.0

-

-

-

-

Total Assets

11,719.2

11,460.7

8,814.9

7,846.8

6,119.5

 

 

 

 

 

 

    Current Trade Payable

2,297.8

2,272.4

1,584.4

940.8

581.5

    Other Payable

612.5

772.4

514.1

902.2

716.7

    Dividend Payable

0.2

0.1

0.1

0.1

0.1

    Income Taxes Payable

158.7

274.7

122.9

2.0

0.2

    Accrued Expense

8.8

9.8

7.3

12.9

21.4

    Advance from Customers, Current

111.3

81.8

58.8

33.3

35.9

    Deferred Income

26.8

25.1

26.9

-

-

    Deferred Income Tax Credits

-

-

-

13.5

-

    Deposit Withheld

2.7

7.8

3.9

2.9

3.8

    Current Borrowings

-

-

-

2,035.4

1,816.8

    Current Portion of Long-Term Borrowings

2.7

1.5

1.1

1.5

185.9

    Current Derivatives Liabilities

7.3

4.0

1.9

0.5

4.1

    Other Borrowings

2,360.4

2,651.1

1,706.0

-

-

    Current Portion of Bonds

287.8

173.4

-

-

-

    Resv for Current Liabilities

7.2

7.0

2.4

-

-

Total Current Liabilities

5,884.4

6,281.2

4,029.8

3,945.2

3,366.3

 

 

 

 

 

 

    Bonds

608.0

303.1

483.1

300.6

-

    Discount on Issuance of Debentures

-

-

-

-1.2

-

    Bonds in Foreign Currency

-

100.0

100.1

-

-

    Non-Current Borrowings

23.3

19.2

16.7

10.8

3.5

    LT Borrowings in Foreign Currency

-

0.9

0.9

0.9

0.9

Total Long Term Debt

631.3

423.2

600.8

311.0

4.4

 

 

 

 

 

 

    Rental Guarantee Deposit, LT Liabilities

16.3

15.5

15.6

16.2

14.5

    Deferred Income Taxes, LT Liabilities

109.6

183.1

180.4

131.4

0.2

    Retirement & Severance Benefits, Non-Cur

36.1

21.0

14.8

111.3

25.2

    Deposit-Retirement Insurance

-

-

-

-83.7

-

    Transfer to National Pension Fund

-

-

-

-1.0

-

    Non-Current Unearned Income

0.3

0.6

0.7

-

-

    Minority Interest

-

-

-

21.3

14.4

    Non-Current Derivatives Liabilities

-

0.2

3.3

-

-

Total Liabilities

6,677.9

6,924.8

4,845.4

4,451.7

3,425.0

 

 

 

 

 

 

    Capital Stock

273.4

253.0

256.9

241.7

223.5

    Preferred Stock

-

-

-

8.6

8.0

    Additional Paid in Capital

355.6

329.2

334.1

325.6

301.1

    Other Capital Surplus

-

-

-

1,219.5

1,127.4

    Gains on Disposal of Treasury Stock

893.0

826.7

839.1

-

-

    Gain on Valuation of Securities Availabl

40.7

30.8

45.2

-

-

    Capital Change, Equity Method

0.0

0.0

0.0

7.1

6.6

    Losses on Valt of Derivatives

-0.6

-1.8

-3.3

-

-0.7

    Unreal Gain Sec

-

-

-

52.4

47.3

    Overseas Bus. Translation Debit/Credit

7.6

7.1

7.2

-

-

    Treasury Stock

-1.8

-1.6

-1.7

-1.6

-1.5

    Legal Reserve

136.7

126.5

128.4

-

-

    Resvs for Fincl Structure Improvements

52.2

48.4

49.1

-

-

    Resv for Business Stabilizations

96.7

89.5

90.9

-

-

    Resv for Business Expansions

1,783.1

1,110.2

731.8

-

-

    Resv for Assets ReValt

923.3

854.7

867.6

462.2

-

    Retained Earnings Carried Forward

481.4

863.2

624.2

1,079.7

982.9

Total Equity

5,041.3

4,535.9

3,969.6

3,395.2

2,694.5

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

11,719.2

11,460.7

8,814.9

7,846.8

6,119.5

 

 

 

 

 

 

    S/O-Ordinary Shares

112.6

112.6

112.6

112.6

112.6

Total Common Shares Outstanding

112.6

112.6

112.6

112.6

112.6

T/S-Ordinary Shares

0.0

0.0

0.0

0.0

0.0

    S/O-Preference Shares

3.8

3.8

3.8

3.8

3.8

Total Preferred Shares Outstanding

3.8

3.8

3.8

3.8

3.8

T/S-Preference Shares

0.2

0.2

0.2

0.2

0.2

Deferred Revenue - Long Term

0.3

0.6

0.7

-

-

Deferred Revenue, Current

138.1

106.9

85.7

33.3

35.9

Accumulated Intangible Amort, Suppl.

23.4

21.7

18.0

-

-

Full-Time Employees

-

2,622

2,551

2,473

2,418

Number of Common Shareholders

-

-

26,303

38,401

30,873

Long Term Debt Maturing within 1 Year

-

-

-

1.5

-

Long Term Debt due in Year 2

-

-

-

1.1

1.4

Long Term Debt due in Year 3

-

-

-

1.5

1.0

Long Term Debt due in Year 4

-

-

-

1.8

0.5

Long Term Debt due in Year 5

-

-

-

1.6

0.2

Long Term Debt Remaining

-

-

-

5.7

1.2

Total Long Term Debt, Supplemental

-

-

-

13.2

4.4

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

Net Income or Loss

519.3

1,075.0

614.5

185.1

404.3

    Depreciation

342.6

335.1

234.4

136.6

151.8

    Amort. Intangible

4.5

4.1

4.4

3.6

4.4

    Amortization-Deferred Catalyst Cost

-

-

-

68.3

57.2

    Provision-Doubtful Account

-3.2

6.6

-

4.0

-

    Other Provisions-Doubtful Account

-

-

-

0.1

-

    Reversal Prov. Doubt

-

-

-

-

-3.1

    Retirement Allowance

-

-

-

17.9

26.0

    Interest Expenses

75.9

52.7

25.1

-

-

    Corporate Taxes Expense

118.7

354.5

143.6

-

-

    Accrued Interest Expense

-

-

-

6.4

7.3

    Other Non-Operating Expense

-

-

-

0.0

0.4

    Earning Before Acquisition of Subsidiary

-

-

-

-

0.6

    Losses on Foreign Currency Translation

11.0

128.3

16.0

-

-

    Loss-Derivatives Transaction

25.1

41.5

59.4

92.2

153.9

    Loss on Valt of Derivative Fincl Assets

8.3

4.3

1.8

0.5

3.6

    Translation Loss

-

-

-

12.4

273.7

    Valuation Inventory

22.0

11.4

-4.3

-

193.5

    Disp Tang Asst Loss

1.1

0.7

0.6

0.6

2.1

    Loss on Disposal of Intangible Assets

0.1

1.0

0.4

-

-

    Loss-Reduction of Tangible Assets

-

-

-

4.7

-

    Impmt Loss-Invmt in JV

209.2

-

-

-

-

    Loss under Equity Method

-

-

-

0.0

-

    Gain under Equity Method

12.4

-2.7

-5.1

-

0.0

    Gain-Derivatives Transaction

-41.7

-46.0

-56.7

-53.3

-122.4

    Gain-Derivatives Valuation

-9.6

-3.7

-1.1

-0.8

-39.2

    Recovery-Inventory Valuation Loss

-

-

-

-161.1

-

    Translation Gain

-

-

-

-64.4

-167.5

    Gains on Foreign Currency Translation

-89.4

-31.2

-47.1

-

-

    Gain on Disposal of Securities Available

-

-17.4

-

-

-

    Gain Disp Tang. Ast

-1.0

-0.1

-0.5

-0.7

-4.3

    Gain on Disposal of Intangible Assets

-

-0.2

0.0

-

-

    Interest Income

-40.0

-37.1

-22.9

-

-

    Other Non-Operating Income

-

-

-

0.0

-0.1

    Inventory

183.2

-1,529.9

-240.8

-541.7

109.4

    Trade Receivables

299.0

-780.5

-289.2

-383.1

386.6

    LT Trade Receivable

-

-

-

-

0.0

    Accrued Income

-

-

-

7.2

45.6

    Account Receivable

-285.9

-10.7

28.6

71.8

-162.0

    Prepaid Expenses

-

-

-

0.1

-2.6

    Advances Payment

-

-

-

-4.1

3.1

    Deferred Income Taxes

-

-

-

-

-27.2

    Deferred Taxes

-

-

-

20.2

-

    Other Quick Assets

1.8

-2.3

4.5

-

-

    Trade Payable

-138.9

737.9

627.4

287.1

-1,302.6

    Account Payable

-209.1

276.0

-382.0

115.7

77.2

    Accrued Expenses

-

-

-

-9.3

7.0

    Accrued Income Taxes

-

-

-

1.7

-428.1

    Advances Received

-

-

-

-6.0

19.3

    Deposit Withheld

-

-

-

-1.1

-2.6

    National Pension

-

-

-

0.3

0.5

    Pymt of Retire Allow

-

-

-

-24.0

-31.8

    Deposit-Retirement Insurance

-

-

-

5.1

5.9

    Rec. of Allow. for DA

-

-0.4

-11.0

-

-

    Other Liabilities

5.5

21.1

24.8

-

-

    Dividend Income

-1.2

-1.4

-1.4

-

-

    Dividend from Equity

-

4.4

4.5

-

-

    Other Cash Flow from Operating Activity

-0.2

3.1

-10.4

-

-

    Cash-Interest Received

35.7

35.7

30.9

-

-

    Cash-Interest Paid

-77.5

-51.6

-28.1

-

-

    Cash-Tax Paid

-330.2

-182.2

-6.9

-

-

    Cash-Dividend Income

5.0

1.4

1.4

-

-

Cash from Operating Activities

652.6

397.2

714.9

-207.9

-360.1

 

 

 

 

 

 

    Dec in ST Loans

-

-

-

31.6

24.8

    Disposal of ST Investment Assets

-

-

-

-

2,331.8

    Decrease in LT Loans

-

-

-

0.2

0.5

    Decrease Acct Rcvbl.

27.0

40.5

88.3

-

-

    IP Inc-Lease Guarant

-

-

-

5.9

6.6

    Decrease-Guarantee Deposit

-

-

-

16.7

3.8

    Decrease-Investment Securities

-

-

-

0.0

0.1

    Disp Tangible Assets

3.6

0.4

4.4

2.0

9.0

    Increase-ST Investment Assets

-

-

-

-113.9

-

    Increase-ST Loans

-

-

-

0.0

-0.2

    Inc Lending LT Loans

-

-

-

-27.2

-28.2

    Increase-Guarantee Deposit

-

-

-

-13.6

-12.3

    Inc-Rental Guarantee Deposits

-

-

-

-4.2

-3.9

    Increase-Derevatives

-

-

-

-8.2

-31.5

    Acquis in Invest Sec

-

-

-

-0.6

-0.5

    Acquisition of Affiliates' Bonds

-

-241.3

-

-

-

    Increase-Tangible Assets

-166.5

-461.3

-900.5

-520.1

-306.7

    Acq Intangible Asset

-2.5

-4.4

-3.0

-0.4

-1.1

    Disposal of Intangible Assets

1.0

1.4

0.9

-

-

    Disposal of Other Financial Instruments

-

-

316.6

-

-

    Cash Inflow from Other Investing Activi

3.4

4.8

13.6

-

-

    Derivative Assets/Liabilities Decrease

14.9

2.8

-

-

-

    Increase in Other Receivables

-14.1

-27.7

-17.9

-

-

    Derivative Assets/Liabilities Increase

-

-

-2.4

-

-

    Purchase of Other Fincl Instruments

-393.0

-196.2

-

-

-

    Cash Outflow from Other Investing Activ

-4.1

-3.7

-10.0

-

-

Cash from Investing Activities

-530.3

-884.7

-509.9

-631.9

1,992.4

 

 

 

 

 

 

    Increase-ST Borrowings

-

-

-

118.0

771.1

    Increase-LT Borrowings

-

-

-

7.8

0.4

    Increase-Bond

-

-

-

273.0

-

    Decrease-Minority Interest

-

-

-

-

3.2

    Repay Curr LT Liabs

-

-

-

-189.7

-318.0

    Decrease-LT Borrowings

-

-

-

-

-1.8

    Rep/LT For Curr Borr

-

-

-

0.0

0.0

    Dividend Paid

-377.2

-399.4

-105.8

-191.6

-912.4

    Cash Inflow-Consol. Scope Change, FN

-

-

-

-

-0.8

    Increase in Borrowings

447.4

908.9

276.2

-

-

    Decrease in Borrowings

-585.2

-1.2

-348.2

-

-

Cash from Financing Activities

-514.9

508.3

-177.8

17.5

-458.5

 

 

 

 

 

 

Foreign Exchange Effects

-0.1

0.0

0.0

-

-

Incs or Decs in Cash & Cash Equivalents

-392.7

20.8

27.1

-822.3

1,173.8

 

 

 

 

 

 

Cash and Cash Equivalents at Beginning

778.2

770.7

711.4

1,466.1

526.5

Cash and Cash Equivalents at End

385.5

791.6

738.5

643.8

1,700.3

    Cash Interest Paid

77.5

51.6

28.1

-

-

    Cash Taxes Paid

330.2

182.2

6.9

-

-

 

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
30-Jun-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 

6,216.2

-20.72%

30,814.5

8.80%

25.54%

17.92%

Operating Income1 

89.0

-

693.8

-53.95%

28.62%

-6.33%

Income Available to Common Excl Extraord Items1 

-20.0

-

502.1

-50.87%

28.90%

-4.69%

Basic EPS Excl Extraord Items1 

-0.17

-

4.46

-50.87%

28.90%

-6.52%

Capital Expenditures2 

215.4

156.89%

169.0

-63.10%

-34.07%

1.94%

Cash from Operating Activities2 

405.9

-

652.6

67.12%

-

8.29%

Free Cash Flow 

183.2

-

511.0

-

-

11.17%

Total Assets3 

10,694.5

-1.69%

11,719.2

-5.34%

11.00%

5.73%

Total Liabilities3 

6,120.8

-6.11%

6,677.9

-10.73%

11.17%

5.33%

Total Long Term Debt3 

585.4

287.79%

631.3

38.09%

22.96%

149.95%

Employees3 

-

-

-

-

-

-

Total Common Shares Outstanding3 

112.6

0.00%

112.6

0.00%

0.00%

0.00%

1-ExchangeRate: KRW to USD Average for Period

1122.022568

 

1126.848795

 

 

 

2-ExchangeRate: KRW to USD Average for Period

1103.219597

 

1126.848795

 

 

 

3-ExchangeRate: KRW to USD Period End Date

1147.202838

 

1066.400024

 

 

 

Utility Industry Specific USD (mil)

 

31-Dec-2009

31-Dec-2008

 

 

 

 

Deferred Charges3 

88.9

47.1

 

 

 

 

3-ExchangeRate: KRW to USD Period End Date

1164.475000

1259.550000

 

 

 

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin 

3.78%

6.95%

6.14%

4.58%

8.01%

Operating Margin 

2.25%

5.32%

4.19%

2.09%

6.05%

Pretax Margin 

2.07%

4.96%

4.27%

1.94%

2.69%

Net Profit Margin 

1.63%

3.61%

3.35%

1.51%

1.87%

Financial Strength

Current Ratio 

1.37

1.22

1.31

1.28

1.34

Long Term Debt/Equity 

0.13

0.09

0.15

0.09

0.00

Total Debt/Equity 

0.65

0.72

0.58

0.69

0.74

Management Effectiveness

Return on Assets 

4.55%

10.26%

7.42%

3.32%

5.19%

Return on Equity 

10.67%

23.67%

16.26%

7.21%

11.75%

Efficiency

Receivables Turnover 

11.46

12.28

9.94

9.82

13.09

Inventory Turnover 

7.42

7.86

6.85

7.34

10.26

Asset Turnover 

2.70

2.75

2.14

2.08

2.69

Market Valuation USD (mil)

P/E (TTM) 

16.71

.

Enterprise Value2 

9,924.1

Price/Sales (TTM) 

0.28

.

Enterprise Value/Revenue (TTM) 

0.36

Price/Book (MRQ) 

1.65

.

Enterprise Value/EBITDA (TTM) 

7.34

Market Cap as of 30-Aug-20131 

7,965.3

.

 

 

1-ExchangeRate: KRW to USD on 30-Aug-2013

1112.971927

 

 

 

2-ExchangeRate: KRW to USD on 30-Jun-2013

1147.202838

 

 

 

 

 

 

Ratio Comparisons

 

Traded:

Financials in: USD (actual units)

Industry: Oil & Gas - Integrated

As of 30-Aug-2013

Sector: Energy

 

 

 

Company

Industry

Sector

S&P 500

Valuation Ratios

P/E Excluding Extraordinary (TTM) 

16.71

12.82

19.76

19.68

P/E High Excluding Extraordinary - Last 5 Yrs 

23.01

17.69

24.48

32.79

P/E Low Excluding Extraordinary - Last 5 Yrs 

9.78

6.46

6.65

10.71

Beta 

1.02

0.70

0.97

1.00

Price/Revenue (TTM) 

0.28

0.94

2.39

2.57

Price/Book (MRQ) 

1.65

2.28

2.63

3.67

Price to Tangible Book (MRQ) 

1.70

2.32

2.88

5.21

Price to Cash Flow Per Share (TTM) 

7.99

7.96

10.90

14.22

Price to Free Cash Flow Per Share (TTM) 

9.53

37.52

36.53

26.26

 

 

 

 

 

Dividends

Dividend Yield 

3.45%

2.51%

2.11%

2.26%

Dividend Per Share - 5 Yr Avg 

-

2.25

1.78

1.99

Dividend 5 Yr Growth 

-

7.31%

6.74%

0.08%

Payout Ratio (TTM) 

-

30.31%

22.28%

25.98%

 

 

 

 

 

Growth Rates (%)

Revenue (MRQ) vs Qtr 1 Yr Ago 

-20.72%

14.16%

22.20%

15.58%

Revenue (TTM) vs TTM 1 Yr Ago 

-8.67%

20.66%

21.79%

17.69%

Revenue 5 Yr Growth 

17.92%

1.78%

10.18%

8.97%

EPS (MRQ) vs Qtr 1 Yr Ago 

86.40%

39.42%

39.52%

19.49%

EPS (TTM) vs TTM 1 Yr Ago 

-1.77%

39.97%

38.11%

32.55%

EPS 5 Yr Growth 

-6.52%

-1.99%

4.40%

9.86%

Capital Spending 5 Yr Growth 

1.94%

11.61%

14.83%

-2.04%

 

 

 

 

 

Financial Strength

Quick Ratio (MRQ) 

0.66

0.83

1.04

1.24

Current Ratio (MRQ) 

1.35

1.24

1.55

1.79

LT Debt/Equity (MRQ) 

0.13

0.16

0.34

0.64

Total Debt/Equity (MRQ) 

0.71

0.17

0.36

0.73

Interest Coverage (TTM) 

-

14.60

11.50

13.80

 

 

 

 

 

Profitability Ratios (%)

Gross Margin (TTM) 

4.77%

27.42%

40.20%

45.21%

Gross Margin - 5 Yr Avg 

5.82%

30.41%

41.60%

44.91%

EBITD Margin (TTM) 

4.87%

17.52%

28.50%

24.43%

EBITD Margin - 5 Yr Avg 

5.08%

17.91%

27.19%

22.84%

Operating Margin (TTM) 

3.08%

12.72%

17.59%

20.63%

Operating Margin - 5 Yr Avg 

3.99%

14.14%

18.69%

18.28%

Pretax Margin (TTM) 

2.15%

12.57%

16.15%

17.95%

Pretax Margin - 5 Yr Avg 

3.24%

14.08%

17.84%

17.10%

Net Profit Margin (TTM) 

1.76%

7.41%

10.69%

13.65%

Net Profit Margin - 5 Yr Avg 

2.51%

7.83%

10.79%

12.10%

Effective Tax Rate (TTM) 

18.22%

41.90%

36.92%

28.45%

Effective Tax rate - 5 Yr Avg 

22.44%

43.34%

38.18%

29.92%

 

 

 

 

 

Management Effectiveness (%)

Return on Assets (TTM) 

4.52%

9.65%

7.81%

8.54%

Return on Assets - 5 Yr Avg 

6.29%

13.22%

10.13%

8.40%

Return on Investment (TTM) 

9.71%

6.53%

5.53%

7.90%

Return on Investment - 5 Yr Avg 

13.11%

10.42%

7.98%

8.27%

Return on Equity (TTM) 

10.54%

19.34%

15.44%

19.72%

Return on Equity - 5 Yr Avg 

14.27%

25.81%

20.65%

20.06%

 

 

 

 

 

Efficiency

Revenue/Employee (TTM) 

-

4,255,962.13

3,031,935.07

927,613.77

Net Income/Employee (TTM) 

-

308,715.55

325,248.57

116,121.92

Receivables Turnover (TTM) 

12.68

12.95

10.96

13.25

Inventory Turnover (TTM) 

7.21

21.26

17.63

14.53

Asset Turnover (TTM) 

2.58

1.32

1.00

0.93

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           


 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Financial Strength

Current Ratio 

1.37

1.22

1.31

1.28

1.34

Quick/Acid Test Ratio 

0.67

0.58

0.67

0.70

0.88

Working Capital1 

2,162.8

1,378.8

1,251.2

1,116.0

1,148.1

Long Term Debt/Equity 

0.13

0.09

0.15

0.09

0.00

Total Debt/Equity 

0.65

0.72

0.58

0.69

0.74

Long Term Debt/Total Capital 

0.08

0.05

0.10

0.05

0.00

Total Debt/Total Capital 

0.39

0.42

0.37

0.41

0.43

Payout Ratio 

-

46.92%

40.97%

57.53%

130.49%

Effective Tax Rate 

18.61%

24.80%

18.94%

17.65%

28.41%

Total Capital1 

8,323.6

7,785.1

6,277.4

5,743.0

4,701.5

 

 

 

 

 

 

Efficiency

Asset Turnover 

2.70

2.75

2.14

2.08

2.69

Inventory Turnover 

7.42

7.86

6.85

7.34

10.26

Days In Inventory 

49.18

46.41

53.30

49.73

35.56

Receivables Turnover 

11.46

12.28

9.94

9.82

13.09

Days Receivables Outstanding 

31.84

29.71

36.72

37.19

27.89

Revenue/Employee2 

-

10,565,601

7,084,680

6,094,899

7,586,234

Operating Income/Employee2 

-

561,986

296,838

127,597

458,948

EBITDA/Employee2 

-

686,394

392,213

189,752

515,117

 

 

 

 

 

 

Profitability

Gross Margin 

3.78%

6.95%

6.14%

4.58%

8.01%

Operating Margin 

2.25%

5.32%

4.19%

2.09%

6.05%

EBITDA Margin 

3.38%

6.50%

5.54%

3.11%

6.79%

EBIT Margin 

2.25%

5.32%

4.19%

2.09%

6.05%

Pretax Margin 

2.07%

4.96%

4.27%

1.94%

2.69%

Net Profit Margin 

1.63%

3.61%

3.35%

1.51%

1.87%

COGS/Revenue 

96.22%

93.05%

93.86%

95.42%

91.99%

SG&A Expense/Revenue 

1.45%

1.56%

2.01%

2.36%

1.87%

 

 

 

 

 

 

Management Effectiveness

Return on Assets 

4.55%

10.26%

7.42%

3.32%

5.19%

Return on Equity 

10.67%

23.67%

16.26%

7.21%

11.75%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 

4.54

-0.59

-1.71

-7.09

-5.18

Operating Cash Flow/Share 2 

6.13

3.39

6.47

-2.02

-2.79

1-ExchangeRate: KRW to USD Period End Date

1066.400024

1152

1134.9

1164.475

1259.55

2-ExchangeRate: KRW to USD Average for Period

1066.400024

1152

1134.9

1164.475

1259.55

 

Current Market Multiples

Market Cap/Earnings (TTM) 

17.14

Market Cap/Equity (MRQ) 

1.69

Market Cap/Revenue (TTM) 

0.28

Market Cap/EBIT (TTM) 

9.03

Market Cap/EBITDA (TTM) 

5.72

Enterprise Value/Earnings (TTM) 

22.01

Enterprise Value/Equity (MRQ) 

2.17

Enterprise Value/Revenue (TTM) 

0.36

Enterprise Value/EBIT (TTM) 

11.60

Enterprise Value/EBITDA (TTM) 

7.34

 

 

 

 

Stock Report

  

                             Stock Snapshot      

 

Traded:   

As of 30-Aug-2013    US Dollars

Recent Price           $76,800.00            EPS                   $5,027.10

52 Week High          $111,500.00           Price/Sales        0.26

52 Week Low          $66,100.00            Dividend Rate    $2,650.00

Avg. Volume (mil)   0.30                      Price/Earnings   15.93

Market Value (mil)  $8,865,151.00        Price/Book         1.61

                                                            Beta                   1.02

 

                              Price % Change             Rel S&P 500%

4 Week                  0.66%                             0.51%

13 Week                -12.33%                          -8.93%

52 Week                -26.51%                          -27.27%

Year to Date          -26.15%                          -23.44%

 

                                                                                                          

 

Stock History     

 

 

Market Cap History

 

31-Mar-13

% Chg

31-Dec-12

% Chg

30-Sep-12

% Chg

30-Jun-12

% Chg

31-Mar-12

% Chg

Total Common Shares Outstanding

113

0.0

113

0.0

113

0.0

113

0.0

113

0.0

Yearly Price History

 

2013

% Chg

2012

% Chg

2011

% Chg

2010

% Chg

2009

% Chg

High Price

55.50

-11.2

62.50

-15.0

73.50

151.3

29.25

23.9

23.60

-62.1

Low Price

31.33

-19.1

38.75

-4.9

40.75

94.0

21.00

11.7

18.80

-5.1

Year End Price

37.00

-27.5

51.00

25.2

40.75

39.4

29.23

28.1

22.81

4.2

Monthly Price History

Price Ending Date

Open

High

Low

Close

Volume

 

30-Aug-13

37.50

37.50

31.98

37.00

883

 

18-Jul-13

32.52

32.52

31.33

32.00

57,524

 

02-Apr-13

40.25

40.25

40.25

40.25

5,026

 

03-Jan-13

55.50

55.50

55.50

55.50

256

 

24-Dec-12

45.11

51.00

43.25

51.00

4,713

 

30-Nov-12

43.90

48.00

43.90

48.00

10,307

 

22-Oct-12

45.20

46.00

45.20

46.00

575

 

27-Sep-12

48.55

48.55

48.55

48.55

572

 

28-Aug-12

46.80

46.80

46.80

46.80

5,631

 

27-Jul-12

38.75

38.75

38.75

38.75

256

 

30-May-12

42.85

42.85

38.75

38.75

932

 

17-Apr-12

47.13

47.70

47.13

47.70

7,542

 

16-Mar-12

53.01

53.01

53.01

53.01

1,079

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.13

UK Pound

1

Rs.101.53

Euro

1

Rs.85.41

 

INFORMATION DETAILS

 

Report Prepared by :

NNA

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.