MIRA INFORM REPORT

 

 

Report Date :

11.10.2013

 

IDENTIFICATION DETAILS

 

Name :

HUVIS CORP

 

 

Registered Office :

12F, Poba Gangnam Tower  119, Nonhyeon-Dong, Gangnam-Gu Seoul, 135010

 

 

Country :

South Korea

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

01.11.2001

 

 

Legal Form :

Public Independent

 

 

Line of Business :

Subject is engaged in the manufacture of polyester fibers.

 

 

No. of Employees :

937

 

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 and address

 

HUVIS CORP               

 

12F, Poba Gangnam Tower  119, Nonhyeon-Dong, Gangnam-Gu

Seoul, 135010

Korea, Republic of

 

 

Tel:

82-2-21894567

Fax:

82-2-21894569

 

www.huvis.com

 

Employees:

937

Company Type:

Public Independent

Traded:

Korea Stock Exchange:

079980

Incorporation Date:

01-Nov-2001

Auditor:

Deloitte & Touche LLP

Financials in:

USD (In Millions)

Fiscal Year End:

31-Dec-2012

Reporting Currency:

South Korean Won

Annual Sales:

1,386.6  1

Net Income:

46.6

Total Assets:

774.1  2

Market Value:

363.8

 

(27-Sep-2013)

                                         

 

Business Description

 

 

HUVIS CORPORATION is a Korea-based company engaged in the manufacture of polyester fibers. The Company's products include staple fibers (SFs) and filament yarns (FYs), as well as polyester chips used in polyethylene (PET) materials, bottles and films. Its SFs include spinning fibers and non woven fibers, which are used for blankets, artificial furs, toy skins, wall papers, industrial and special papers, industrial and automobile filters, among others. Its FYs are mainly used for apparels, casual sports, interiors, eco-products and other industrial products. The Company distributes its products within domestic market and to overseas markets. For the six months ended 30 June 2013, Huvis Corp revenues decreased 3% to W767.8B. Net income decreased 44% to W17.23B. Revenues reflect South Korea segment decrease of 8% to W139.72B, Asia segment decrease of 2% to W116.11B. Net income also reflects Other Non-Operating Expense increase from W6.65B to W13.77B (expense), Selling & Administrative Expense increase of 2% to W44.18B (expense).

 

 

Industry            

 

 

Industry

Synthetic Chemical Manufacturing

ANZSIC 2006:

1829 - Other Basic Polymer Manufacturing

ISIC Rev 4:

2030 - Manufacture of man-made fibres

NACE Rev 2:

2060 - Manufacture of man-made fibres

NAICS 2012:

325220 - Artificial and Synthetic Fibers and Filaments Manufacturing

UK SIC 2007:

2060 - Manufacture of man-made fibres

US SIC 1987:

2824 - Manmade Organic Fibers, Except Cellulosic

 

 

Key Executives

 

Name

Title

Bae Geun Yoo

Chief Executive Officer, Director

Yeong Hak Kim

Assistant Managing Director

Gyeong Won Kim

Non-Executive Independent Director

Mun Seok Lee

Director

Myeong Rae Lee

Non-Executive Independent Director

 

 

Significant Developments

 

Topic

#*

Most Recent Headline

Date

Dividends

1

Huvis Corp Declares Annual Cash Dividend for FY 2012

21-Feb-2013

 

 

* number of significant developments within the last 12 months

 

 

News

 

Title

Date

Cotton & MMF come together at Dornbirn Congress
South Asian Government News (455 Words)

8-Oct-2013

Cotton & MMF come together at Dornbirn Congress
Fibre 2 Fashion (419 Words)

4-Oct-2013

52nd Dornbirn Man-made Fibers Congress: Communicating The Future Of Man-made Fibers
Textile World (873 Words)

24-Sep-2013

Method for providing customized cosmetics and the system used therefor
U.S. Patents (169 Words)

9-Sep-2013

US Patent Issued to Aram Huvis on Sept. 3 for "Method for providing customized cosmetics and the system used therefor" (South Korean Inventor)
U.S. Fed News (226 Words)

3-Sep-2013

Certain Polyester Staple Fiber From the Republic of Korea Notice Posted in Federal Register
Targeted News Service (622 Words)

21-Aug-2013

 

 

 

Financial Summary

 

As of 30-Jun-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.01

2.75

Quick Ratio (MRQ)

0.63

1.45

Debt to Equity (MRQ)

0.41

0.52

Sales 5 Year Growth

7.63

10.05

 

 

Stock Snapshot

 

Traded: Korea Stock Exchange: 079980

 

 

As of 27-Sep-2013

   Financials in: KRW

Recent Price

11,350.00

 

EPS

1,588.14

52 Week High

13,700.00

 

Price/Sales

0.25

52 Week Low

9,930.00

 

Dividend Rate

300.00

Avg. Volume (mil)

0.14

 

Price/Book

1.10

Market Value (mil)

391,575.00

 

 

 

 

Price % Change

Rel S&P 500%

4 Week

5.58%

1.09%

13 Week

12.38%

4.08%

52 Week

-5.42%

-6.50%

Year to Date

9.66%

8.85%

 

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
12F, Poba Gangnam Tower
119, Nonhyeon-Dong, Gangnam-Gu
Seoul, 135010
Korea, Republic of

 

Tel:

82-2-21894567

Fax:

82-2-21894569

 

www.huvis.com

Quote Symbol - Exchange

079980 - Korea Stock Exchange

Sales KRW(mil):

1,562,519.4

Assets KRW(mil):

825,460.3

Employees:

937

Fiscal Year End:

31-Dec-2012

 

Industry:

Chemicals - Plastics and Rubber

Incorporation Date:

01-Nov-2001

Company Type:

Public Independent

Quoted Status:

Quoted

 

Chief Executive Officer, Director:

Bae Geun Yoo

 

 

Industry Codes

 

ANZSIC 2006 Codes:

1829

-

Other Basic Polymer Manufacturing

 

ISIC Rev 4 Codes:

2030

-

Manufacture of man-made fibres

 

NACE Rev 2 Codes:

2060

-

Manufacture of man-made fibres

 

NAICS 2012 Codes:

325220

-

Artificial and Synthetic Fibers and Filaments Manufacturing

 

US SIC 1987:

2824

-

Manmade Organic Fibers, Except Cellulosic

 

UK SIC 2007:

2060

-

Manufacture of man-made fibres

 

 

Business Description

 

HUVIS CORPORATION is a Korea-based company engaged in the manufacture of polyester fibers. The Company's products include staple fibers (SFs) and filament yarns (FYs), as well as polyester chips used in polyethylene (PET) materials, bottles and films. Its SFs include spinning fibers and non woven fibers, which are used for blankets, artificial furs, toy skins, wall papers, industrial and special papers, industrial and automobile filters, among others. Its FYs are mainly used for apparels, casual sports, interiors, eco-products and other industrial products. The Company distributes its products within domestic market and to overseas markets. For the six months ended 30 June 2013, Huvis Corp revenues decreased 3% to W767.8B. Net income decreased 44% to W17.23B. Revenues reflect South Korea segment decrease of 8% to W139.72B, Asia segment decrease of 2% to W116.11B. Net income also reflects Other Non-Operating Expense increase from W6.65B to W13.77B (expense), Selling & Administrative Expense increase of 2% to W44.18B (expense).

 

More Business Descriptions

Manufacture of synthetic fibers, including polyester filament yarn, polyester chip.

 

 

Financial Data

 

Financials in:

KRW(mil)

 

Revenue:

1,562,519.4

Net Income:

52,462.1

Assets:

825,460.3

Long Term Debt:

1,940.6

 

Total Liabilities:

468,014.3

 

Working Capital:

-171.1

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

-6.4%

-24.6%

4.0%

 

 

 

Key Corporate Relationships

 

Auditor:

Deloitte & Touche LLP

 

Auditor:

Deloitte & Touche LLP

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Gyeong Won Kim

 

Non-Executive Independent Director

Director/Board Member

Biography:

Kim Gyeong Won is Non-Executive Independent Director in HUVIS Corporation. Kim was Chief Executive Officer and President of SAMNAM PETROCHEMICAL CO., LTD. and SAM YANG KASEI CO., LTD. and Chief Executive Officer as well as Vice President of SAM YANG SA CO.LTD. Kim holds a Bachelor's degree in Chemical Engineering from Yonsei University, Korea.

Age: 68

Education:

Yonsei University, B (Chemical Engineering)

Mun Seok Lee

 

Director

Director/Board Member

 

Biography:

Lee Mun Seok is Director of HUVIS Corporation. Currently, Lee also serves as President of Green Chemicals Biz and Chief Executive Officer of two Korea-based companies. Lee holds a Bachelor's degree in Textile Engineering from Kyung Hee University, Korea.

Age: 59

Education:

Kyung Hee University, B (Textile Engineering)

Myeong Rae Lee

 

Non-Executive Independent Director

Director/Board Member

 

Age: 63

Education:

Yonsei University, M (Public Administration)
Korea Military Academy, B

Seong Hwan Moon

 

Director

Director/Board Member

 

Biography:

Moon Seong Hwan is Director of HUVIS Corporation. Moon also serves as Chief Executive Officer of SAM YANG SA CO.LTD and SAMYANG GENEX CO., LTD. Moon was Chief Executive Officer of the Company and Vice President of SAM YANG SA CO.LTD. Moon holds a Bachelor's degree in Business Administration from Seoul National University, Korea.

Age: 59

Education:

Seoul National University, BBA

Je Hwan Sung

 

Non-Executive Independent Director

Director/Board Member

 

Biography:

Sung Je Hwan is Non-Executive Independent Director of HUVIS Corporation. Currently, Sung also serves as a professor of Wonkwang University and Director of a Korea-based company. Sung holds a Bachelor's degree from Korea University and a Doctorate's degree in Economics from Cornell University, the United States.

Age: 59

Education:

Cornell University, PHD (Economics)
Korea University, B

Bae Geun Yoo

 

Chief Executive Officer, Director

Director/Board Member

 

Biography:

Yoo Bae Geun is Chief Executive Officer and Director in HUVIS Corporation. Yoo also serves as Chief Executive Officer of a China-based company. Yoo previously worked for SK CHEMICALS CO.,LTD. Yoo holds a Bachelor's degree in Business Administration from Kyung Hee University, Korea.

Age: 53

Education:

Kyung Hee University, B (Business Administration)

 

Executives

 

Name

Title

Function

Bae Geun Yoo

 

Chief Executive Officer, Director

Chief Executive Officer

Biography:

Yoo Bae Geun is Chief Executive Officer and Director in HUVIS Corporation. Yoo also serves as Chief Executive Officer of a China-based company. Yoo previously worked for SK CHEMICALS CO.,LTD. Yoo holds a Bachelor's degree in Business Administration from Kyung Hee University, Korea.

Age: 53

Education:

Kyung Hee University, B (Business Administration)

Seong Wuk Goh

 

Assistant Managing Director

Managing Director

 

Age: 49

Education:

Kyungpook National University, B (International Trade)

Jong Cheol Hyun

 

Assistant Managing Director

Managing Director

 

Education:

Chonnam National University, B

Yeong Jung Kim

 

Assistant Managing Director

Managing Director

 

Age: 49

Education:

Sungkyunkwan University, B (Business Administration)

Source:

Bong Gyun Kim

 

Assistant Managing Director

Managing Director

 

Age: 50

Education:

Chung-Ang University, B (Business Administration)

Mo Yang Kim

 

Assistant Managing Director

Managing Director

 

Age: 54

Education:

Seoul National University, B (Chemistry)

Man Gyu Kim

 

Assistant Managing Director

Managing Director

 

Age: 50

Education:

Yeungnam University, B (Business Administration)

Yeong Hak Kim

 

Assistant Managing Director

Managing Director

 

Age: 51

Education:

Chonnam National University, B (Economics)

Sang Gyu Lee

 

Assistant Managing Director

Managing Director

 

Age: 53

Education:

Inha University, B (Electronics Engineering)

Yu Dong Shin

 

Assistant Managing Director

Managing Director

 

Biography:

Shin Yu Dong is Assistant Managing Director of HUVIS Corporation. Shin is also Director of a China-based company. Shin holds a Bachelor's degree in International Trade from Hanyang University, Korea.

Age: 52

Education:

Hanyang University, B (International Trade)

Yin Yul Shin

 

Assistant Managing Director

Managing Director

 

Biography:

Shin Yin Yul is Assistant Managing Director of HUVIS Corporation. Shin also serves as Director of two China-based companies. Shin holds a Bachelor's degree in Business Administration from Chonnam National University, Korea.

Age: 52

Education:

Chonnam National University, B (Business Administration)

Heon Ju Yim

 

Assistant Managing Director

Managing Director

 

Age: 52

Education:

Yonsei University, B (Education)

Pil Man Yoon

 

Assistant Managing Director

Managing Director

 

Age: 53

Education:

Hanyang University, B (Mechanical Engineering)

 

 

Significant Developments

 

Huvis Corp Declares Annual Cash Dividend for FY 2012

Feb 21, 2013


Huvis Corp announced that it has declared an annual cash dividend of KRW 300 per share of common stock to shareholders of record on December 31, 2012, for the fiscal year 2012. The dividend rate of market price is 2.9% and the total amount of the cash dividend is KRW 10,350 million.

News

 

Cotton & MMF come together at Dornbirn Congress
South Asian Government News (455 Words)

08-Oct-2013

Cotton & MMF come together at Dornbirn Congress
Fibre 2 Fashion (419 Words)

04-Oct-2013

52nd Dornbirn Man-made Fibers Congress: Communicating The Future Of Man-made Fibers
Textile World (873 Words)

24-Sep-2013

Method for providing customized cosmetics and the system used therefor
U.S. Patents (169 Words)

09-Sep-2013

US Patent Issued to Aram Huvis on Sept. 3 for "Method for providing customized cosmetics and the system used therefor" (South Korean Inventor)
U.S. Fed News (226 Words)

03-Sep-2013

Certain Polyester Staple Fiber From the Republic of Korea Notice Posted in Federal Register
Targeted News Service (622 Words)

21-Aug-2013

Certain Polyester Staple Fiber From the Republic of Korea: Rescission of Antidumping Duty Administrative Review; 2012-2013
Federal Register (668 Words)

21-Aug-2013

Certain Polyester Staple Fiber From the People's Republic of China Notice Posted in Federal Register
Targeted News Service (1351 Words)

28-Jun-2013

Initiation of Antidumping and Countervailing Duty Administrative Reviews and Request for Revocation in Part
Federal Register (7951 Words)

28-Jun-2013

Certain Polyester Staple Fiber From the People's Republic of China: Final Results of Antidumping Duty Administrative Review; 2011-2012
Federal Register (1345 Words)

28-Jun-2013

7 Companies Switching Positions in KOSPI 200 Index
Korea IT Times (145 Words)

28-May-2013

 

 

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

Updated Normal
30-Sep-2011

Updated Normal
30-Sep-2011

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Net Sales

1,386.6

1,506.6

1,172.5

916.6

1,036.2

Revenue

1,386.6

1,506.6

1,172.5

916.6

1,036.2

Total Revenue

1,386.6

1,506.6

1,172.5

916.6

1,036.2

 

 

 

 

 

 

    Cost of Revenue

1,255.3

1,359.2

1,038.0

832.3

963.3

Cost of Revenue, Total

1,255.3

1,359.2

1,038.0

832.3

963.3

Gross Profit

131.3

147.4

134.5

84.4

73.0

 

 

 

 

 

 

    Selling/General/Administrative Expense

58.2

57.7

69.7

50.6

62.3

    Labor & Related Expense

13.7

12.2

10.6

8.4

9.7

    Advertising Expense

-

-

-

0.2

0.2

Total Selling/General/Administrative Expenses

71.8

69.9

80.3

59.2

72.2

Research & Development

5.0

12.2

9.2

4.6

4.6

    Depreciation

0.4

0.4

0.5

0.4

0.6

    Amortization of Intangibles

0.2

0.2

0.4

0.2

0.1

Depreciation/Amortization

0.7

0.5

0.9

0.5

0.7

        Investment Income - Operating

-

-

0.4

-

-

    Interest/Investment Income - Operating

-

-

0.4

-

-

Interest Expense (Income) - Net Operating Total

-

-

0.4

-

-

    Impairment-Assets Held for Use

-

-

2.8

-

-

    Loss (Gain) on Sale of Assets - Operating

-

-

10.1

-

-

Unusual Expense (Income)

-

-

12.9

-

-

    Other Operating Expense

1.8

2.8

2.6

-

-

    Other, Net

-

-

-2.0

-

-

Other Operating Expenses, Total

1.8

2.8

0.6

-

-

Total Operating Expense

1,334.5

1,444.7

1,142.3

896.6

1,040.8

 

 

 

 

 

 

Operating Income

52.1

62.0

30.2

20.1

-4.6

 

 

 

 

 

 

        Interest Expense - Non-Operating

-5.0

-9.4

-12.0

-15.6

-19.3

    Interest Expense, Net Non-Operating

-5.0

-9.4

-12.0

-15.6

-19.3

        Interest Income - Non-Operating

1.9

1.3

0.4

0.4

0.3

        Investment Income - Non-Operating

4.2

1.9

2.9

-3.5

-6.3

    Interest/Investment Income - Non-Operating

6.1

3.2

3.3

-3.1

-6.0

    Interest Income (Expense) - Net Non-Operating

0.0

0.0

0.0

-

-

Interest Income (Expense) - Net Non-Operating Total

1.1

-6.2

-8.7

-18.7

-25.3

Gain (Loss) on Sale of Assets

-1.3

-0.3

-0.2

-0.4

2.1

    Other Non-Operating Income (Expense)

1.5

4.7

-

2.7

2.0

Other, Net

1.5

4.7

-

2.7

2.0

Income Before Tax

53.4

60.2

21.4

3.6

-25.8

 

 

 

 

 

 

Total Income Tax

6.7

-2.9

6.0

0.8

-1.2

Income After Tax

46.7

63.2

15.4

2.8

-24.7

 

 

 

 

 

 

    Minority Interest

-0.1

-0.3

-0.1

0.0

0.3

Net Income Before Extraord Items

46.6

62.8

15.3

2.8

-24.3

Net Income

46.6

62.8

15.3

2.8

-24.3

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

46.6

62.8

15.3

2.8

-24.3

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

46.6

62.8

15.3

2.8

-24.3

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

33.8

28.8

28.8

34.5

34.5

Basic EPS Excl Extraord Items

1.38

2.18

0.53

0.08

-0.71

Basic/Primary EPS Incl Extraord Items

1.38

2.18

0.53

0.08

-0.71

Dilution Adjustment

-

0.0

0.0

0.0

0.0

Diluted Net Income

46.6

62.8

15.3

2.8

-24.3

Diluted Weighted Average Shares

33.8

28.8

28.8

34.5

34.5

Diluted EPS Excl Extraord Items

1.38

2.18

0.53

0.08

-0.71

Diluted EPS Incl Extraord Items

1.38

2.18

0.53

0.08

-0.71

Dividends per Share - Common Stock Primary Issue

0.00

0.00

0.00

0.00

0.00

Gross Dividends - Common Stock

0.0

0.0

0.0

0.0

0.0

Interest Expense, Supplemental

5.0

9.4

12.0

15.6

19.3

Depreciation, Supplemental

25.8

27.3

37.5

35.2

44.0

Total Special Items

1.3

0.3

13.1

0.4

-2.1

Normalized Income Before Tax

54.7

60.5

34.5

4.0

-27.9

 

 

 

 

 

 

Effect of Special Items on Income Taxes

0.2

0.1

3.7

0.1

-0.7

Inc Tax Ex Impact of Sp Items

6.9

-2.8

9.7

0.9

-1.9

Normalized Income After Tax

47.8

63.3

24.8

3.1

-26.0

 

 

 

 

 

 

Normalized Inc. Avail to Com.

47.6

63.0

24.7

3.1

-25.7

 

 

 

 

 

 

Basic Normalized EPS

1.41

2.18

0.86

0.09

-0.74

Diluted Normalized EPS

1.41

2.18

0.86

0.09

-0.74

Amort of Intangibles, Supplemental

0.3

0.2

0.4

0.2

0.1

Rental Expenses

1.9

2.1

2.1

1.4

1.8

Advertising Expense, Supplemental

0.9

0.3

0.2

0.2

0.2

Research & Development Exp, Supplemental

5.0

12.2

9.2

4.6

4.6

Normalized EBIT

52.1

62.0

43.6

20.1

-4.6

Normalized EBITDA

78.2

89.4

81.4

55.4

39.5

 

 

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

Updated Normal
30-Sep-2011

Updated Normal
30-Sep-2011

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate

1066.400024

1152

1134.9

1164.475

1259.55

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Cash & Equivalents

91.8

47.6

43.3

23.5

26.9

    Short Term Investments

24.5

0.3

0.1

1.9

0.2

Cash and Short Term Investments

116.3

47.8

43.4

25.4

27.1

        Accounts Receivable - Trade, Gross

164.6

167.7

150.7

110.2

87.1

        Provision for Doubtful Accounts

-7.1

-6.4

-6.9

-7.6

-10.8

    Trade Accounts Receivable - Net

157.6

161.3

143.8

102.7

76.3

    Other Receivables

10.3

7.0

5.2

6.9

17.4

Total Receivables, Net

167.9

168.4

149.1

109.6

93.7

    Inventories - Finished Goods

65.6

71.2

54.6

46.3

46.4

    Inventories - Work In Progress

45.0

40.8

37.4

20.6

17.0

    Inventories - Raw Materials

17.8

19.9

18.5

11.1

10.6

    Inventories - Other

19.6

26.6

21.4

17.5

22.0

Total Inventory

147.9

158.6

132.0

95.5

96.0

Prepaid Expenses

2.1

1.4

1.0

1.4

1.7

    Deferred Income Tax - Current Asset

-

-

-

1.2

2.0

    Other Current Assets

0.0

0.1

0.0

0.1

0.1

Other Current Assets, Total

0.0

0.1

0.0

1.3

2.0

Total Current Assets

434.3

376.3

325.5

233.2

220.5

 

 

 

 

 

 

        Buildings

126.3

117.4

115.7

129.4

120.4

        Land/Improvements

110.1

101.9

103.2

100.6

93.0

        Machinery/Equipment

498.6

444.1

415.1

400.9

367.0

        Construction in Progress

20.2

5.1

5.5

11.3

6.0

        Other Property/Plant/Equipment

10.8

9.6

9.1

8.3

8.1

    Property/Plant/Equipment - Gross

765.9

678.1

648.7

650.6

594.6

    Accumulated Depreciation

-438.0

-383.3

-361.1

-329.7

-272.3

Property/Plant/Equipment - Net

327.9

294.7

287.6

320.9

322.3

Intangibles, Net

6.3

6.1

6.6

0.8

0.8

    LT Investment - Affiliate Companies

2.6

1.7

1.6

1.3

1.1

    LT Investments - Other

1.9

2.0

3.7

0.0

0.0

Long Term Investments

4.5

3.8

5.3

1.3

1.2

Note Receivable - Long Term

0.5

3.7

2.5

2.7

3.0

    Deferred Income Tax - Long Term Asset

0.6

4.4

1.0

5.1

12.4

    Other Long Term Assets

-

-

-

10.5

10.2

Other Long Term Assets, Total

0.6

4.4

1.0

15.5

22.6

Total Assets

774.1

688.9

628.6

574.4

570.3

 

 

 

 

 

 

Accounts Payable

257.7

259.7

207.1

186.1

149.9

Accrued Expenses

11.5

10.5

7.5

3.5

2.9

Notes Payable/Short Term Debt

127.6

145.2

185.6

166.4

174.8

Current Portion - Long Term Debt/Capital Leases

0.0

8.7

21.4

1.6

41.1

    Customer Advances

6.6

8.3

6.6

7.5

4.1

    Security Deposits

2.7

2.5

2.6

1.8

1.4

    Income Taxes Payable

-

-

-

0.0

0.0

    Other Payables

15.0

14.1

14.1

12.7

9.4

    Other Current Liabilities

1.7

1.2

1.5

0.4

0.5

Other Current liabilities, Total

25.9

26.0

24.8

22.5

15.4

Total Current Liabilities

422.8

450.1

446.4

380.1

384.2

 

 

 

 

 

 

    Long Term Debt

1.8

0.2

8.9

36.3

35.1

Total Long Term Debt

1.8

0.2

8.9

36.3

35.1

Total Debt

129.5

154.1

216.0

204.3

251.0

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

1.3

-

-

-

-

Deferred Income Tax

1.3

-

-

-

-

Minority Interest

1.1

1.0

0.6

0.7

0.7

    Reserves

0.0

0.0

0.0

-

-

    Pension Benefits - Underfunded

9.1

20.2

16.9

18.5

16.0

    Other Long Term Liabilities

2.8

2.3

2.2

0.4

0.4

Other Liabilities, Total

11.9

22.6

19.2

18.9

16.4

Total Liabilities

438.9

473.8

475.1

436.0

436.3

 

 

 

 

 

 

    Common Stock

161.8

127.0

126.7

123.4

114.1

Common Stock

161.8

127.0

126.7

123.4

114.1

Additional Paid-In Capital

37.8

2.9

-

-

139.8

Retained Earnings (Accumulated Deficit)

102.9

54.0

-4.1

-16.4

-157.8

Unrealized Gain (Loss)

32.8

30.4

30.8

30.5

36.1

    Translation Adjustment

-

-

-

0.9

1.7

    Other Equity

0.0

1.0

0.1

-

-

Other Equity, Total

0.0

1.0

0.1

0.9

1.7

Total Equity

335.2

215.1

153.5

138.4

133.9

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

774.1

688.9

628.6

574.4

570.3

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

34.5

29.3

28.8

34.5

34.5

Total Common Shares Outstanding

34.5

29.3

28.8

34.5

34.5

Treasury Shares - Common Stock Primary Issue

0.0

0.0

0.0

0.0

0.0

Employees

-

898

-

-

847

Accumulated Intangible Amort, Suppl.

1.9

1.5

1.3

-

-

Deferred Revenue - Current

6.6

8.3

6.6

7.5

4.1

Total Long Term Debt, Supplemental

-

-

-

12.9

21.4

Long Term Debt Maturing within 1 Year

-

-

-

1.6

1.5

Long Term Debt Maturing in Year 2

-

-

-

11.3

1.5

Long Term Debt Maturing in Year 3

-

-

-

-

0.3

Long Term Debt Maturing in 2-3 Years

-

-

-

11.3

1.8

Long Term Debt Matur. in Year 6 & Beyond

-

-

-

0.0

18.2

 

 

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
30-Sep-2011

Updated Normal
30-Sep-2011

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

Net Income/Starting Line

46.7

63.2

15.4

2.8

-24.7

    Depreciation

25.8

27.3

37.5

35.2

44.0

Depreciation/Depletion

25.8

27.3

37.5

35.2

44.0

    Amortization of Intangibles

0.3

0.2

0.4

0.2

0.1

Amortization

0.3

0.2

0.4

0.2

0.1

Deferred Taxes

-

-

-

0.8

-1.2

    Unusual Items

1.5

1.4

15.2

0.0

-2.4

    Equity in Net Earnings (Loss)

-0.8

-0.1

-0.2

-0.2

0.6

    Other Non-Cash Items

13.4

7.4

23.5

6.4

-0.4

Non-Cash Items

14.0

8.7

38.4

6.3

-2.2

    Accounts Receivable

12.1

-21.7

17.9

2.5

24.4

    Inventories

2.3

-28.5

-30.9

7.6

-0.9

    Prepaid Expenses

-

-

-

0.4

0.6

    Other Assets

3.1

4.1

-2.9

0.0

0.0

    Accounts Payable

-15.3

55.0

17.0

1.6

-57.9

    Accrued Expenses

-

-

-

0.3

-0.8

    Taxes Payable

-

-

-

0.0

-5.6

    Other Liabilities

-24.7

-1.7

-2.3

0.1

-11.0

    Other Operating Cash Flow

-3.4

-7.7

-11.4

-

-

Changes in Working Capital

-25.9

-0.6

-12.6

12.5

-51.1

Cash from Operating Activities

60.9

98.7

79.1

57.7

-35.0

 

 

 

 

 

 

    Purchase of Fixed Assets

-25.7

-37.9

-15.6

-14.4

-10.4

    Purchase/Acquisition of Intangibles

-0.7

-0.8

-1.6

-0.1

-0.4

Capital Expenditures

-26.4

-38.6

-17.2

-14.5

-10.8

    Sale of Fixed Assets

0.1

0.1

1.8

0.1

0.9

    Sale/Maturity of Investment

50.9

4.0

5.1

-

5.7

    Purchase of Investments

-73.2

-2.8

-0.2

-1.6

-0.2

    Sale of Intangible Assets

0.2

0.4

-

-

-

    Other Investing Cash Flow

2.5

-0.8

1.0

0.6

0.9

Other Investing Cash Flow Items, Total

-19.4

1.0

7.7

-0.9

7.3

Cash from Investing Activities

-45.8

-37.6

-9.5

-15.4

-3.5

 

 

 

 

 

 

    Other Financing Cash Flow

-

-

0.0

1.6

1.8

Financing Cash Flow Items

-

-

0.0

1.6

1.8

        Sale/Issuance of Common

56.1

5.2

-

-

-

    Common Stock, Net

56.1

5.2

-

-

-

Issuance (Retirement) of Stock, Net

56.1

5.2

-

-

-

        Short Term Debt Issued

70.3

209.7

55.0

1,105.1

2,406.9

        Short Term Debt Reduction

-94.8

-250.0

-97.1

-1,113.8

-2,317.4

    Short Term Debt, Net

-24.5

-40.3

-42.1

-8.7

89.5

        Long Term Debt Issued

1.5

-

0.2

7.6

18.8

        Long Term Debt Reduction

-8.9

-22.2

-9.0

-47.9

-55.2

    Long Term Debt, Net

-7.4

-22.2

-8.7

-40.3

-36.5

Issuance (Retirement) of Debt, Net

-31.9

-62.6

-50.9

-49.0

53.0

Cash from Financing Activities

24.2

-57.3

-50.9

-47.4

54.8

 

 

 

 

 

 

Foreign Exchange Effects

-1.1

1.3

0.2

-

-

Net Change in Cash

38.3

5.1

18.8

-5.1

16.3

 

 

 

 

 

 

Net Cash - Beginning Balance

48.6

44.4

23.7

26.5

14.5

Net Cash - Ending Balance

86.9

49.4

42.5

21.5

30.8

Cash Interest Paid

4.8

8.7

11.5

-

-

Cash Taxes Paid

0.2

-

-

-

-

 

 

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

Updated Normal
30-Sep-2011

Updated Normal
30-Sep-2011

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Sales Revenue

1,386.6

1,506.6

1,172.5

916.6

1,036.2

Total Revenue

1,386.6

1,506.6

1,172.5

916.6

1,036.2

 

 

 

 

 

 

    Costs of Goods & Services Sold

1,255.3

1,359.2

1,038.0

832.3

963.3

    Salaries & Wages

9.3

8.8

7.4

5.7

6.6

    Retirement & Severance Benefits

1.1

0.6

0.4

0.7

0.8

    Employee Benefits

3.3

2.8

2.8

2.0

2.3

    Travel Expense

-

-

-

0.8

0.9

    Communication Expense

-

-

-

0.1

0.2

    Utility Expense

-

-

-

0.2

0.2

    Taxes & Dues

-

-

-

0.5

0.8

    Office Consumable Expense

-

-

-

0.4

0.4

    Book Expense

-

-

-

0.0

0.0

    Rental Expense

1.9

2.1

2.1

1.4

1.8

    Vehicles Maintenance Expense

-

-

-

0.5

0.5

    Repair Expense

-

-

-

0.0

0.1

    Insurance Expense

-

-

-

0.2

0.2

    Commission Paid

2.0

3.2

2.2

2.6

2.7

    Sales Commissions

2.8

3.3

2.2

6.4

9.7

    Other Commission

1.8

2.8

1.4

-

-

    Shipping & Handling Expense

41.1

40.2

50.1

32.7

37.2

    Packaging Expense

1.1

1.2

0.9

0.7

0.9

    Entertainment Expense

-

-

-

0.9

1.0

    Sales Promotion Expense

-

-

-

0.1

0.1

    Advertising Expense

-

-

-

0.1

0.1

    Education & Training Expense

-

-

-

0.2

0.2

    Overseas Branch Management Expense

-

-

-

0.3

0.3

    Sample Expense

0.5

0.4

0.4

0.4

0.6

    Conference Expense

-

-

-

0.0

0.0

    Expense of Allow. for DA

1.1

1.0

3.1

2.0

4.2

    Development Costs

5.0

12.2

9.2

-

-

    Research Expense

-

-

-

4.6

4.6

    Other Administrative Expense

3.9

3.7

3.0

-

-

    Adj. for Other Selling & Admin. Expense

0.0

0.0

0.0

-

-

    Depreciation

0.4

0.4

0.5

0.4

0.6

    Amort. of Intangibless

0.2

0.2

0.4

0.2

0.1

    Other Selling Expense

4.0

2.8

5.6

0.4

0.5

    Gain on Foreign Currency Transaction

-

-

-15.1

-

-

    Gain on Foreign Currency Translation

-

-

-0.8

-

-

    Gain on Disposal of PPE

-

-

-1.7

-

-

    Service Income

-

-

-0.2

-

-

    Gain-Disposal of Scrapped Materials

-

-

-0.2

-

-

    Gain-Disposal of Pre-products

-

-

-2.3

-

-

    Technology Income

-

-

0.0

-

-

    Parking Income

-

-

-0.1

-

-

    Gain on Assets Contributed

-

-

0.0

-

-

    Rental Income

-

-

-0.3

-

-

    Miscellaneous Income

-

-

-1.3

-

-

    Adj. for Other Operating Income

-

-

0.0

-

-

    Loss on Foreign Currency Transaction

-

-

15.6

-

-

    Loss on Foreign Currency Translation

-

-

0.7

-

-

    Loss on Disposal of PPE

-

-

13.9

-

-

    Impairment Loss on PPE

-

-

1.5

-

-

    Impmt Loss on Intangibless

-

-

1.3

-

-

    Loss-Disposal of Raw Materials

-

-

0.5

-

-

    Donations Paid

-

-

0.0

-

-

    Prov.s

-

-

0.0

-

-

    Miscellaneous Loss

-

-

1.1

-

-

    Adj. for Other Operating Expense

-

-

0.0

-

-

Total Operating Expense

1,334.5

1,444.7

1,142.3

896.6

1,040.8

 

 

 

 

 

 

    Interest Income

1.9

1.3

0.4

0.4

0.3

    Gain on Derivatives Transaction

0.6

0.7

0.0

-

-

    Gain on Foreign Currency Transaction

0.3

-

2.7

17.2

33.0

    Gain on Foreign Currency Transactions-Ot

8.6

18.3

-

-

-

    Gain on Foreign Currency Translation

0.0

2.3

-

1.2

4.1

    Gain on Foreign Currency Translations

3.4

2.0

-

-

-

    Gain-Disposal of Investment Assets

-

-

-

0.0

1.8

    Gain on Valuations of Derivatives

-

0.0

0.0

-

-

    Gain-Valuation of Currency Forwards

-

-

-

0.0

-

    Gain on Disposal of Financial Instrument

0.3

-

-

-

-

    Gain-Disposal of Tangible Assets

0.1

0.1

-

0.0

0.6

    Gain-Disposal of Scrapped Materials

0.5

0.5

-

0.2

0.3

    Gain-Disposal of Raw Materials

-

-

-

-

1.1

    Gain-Disposal of Pre-products

-

-

-

0.1

0.0

    Rental Income

-

-

-

1.1

1.4

    Income-Patent & Royalty

-

-

-

0.0

0.3

    Gain-Assets Contributed

-

-

-

1.0

0.8

    Other Non-Operating Income

1.4

4.6

-

-

-

    Other Allowance for Doubtful Accounts

-

-0.1

-

-

-

    Parking Income

-

-

-

0.1

0.0

    Service Income

0.2

0.2

-

0.1

0.3

    Miscellaneous Non-Operating Income

-

-

-

1.0

0.6

    Interest Expense

-5.0

-9.4

-12.0

-15.6

-19.3

    Loss on Foreign Currency Transaction

-0.6

-0.4

-

-

-

    Loss-Foreign Exchange Transaction

-7.5

-16.1

-

-21.5

-42.1

    Loss on Foreign Currency Translations

-0.9

-2.5

-

-

-

    Loss on Foreign Currency Translation

0.0

-

0.0

-0.8

-2.6

    Loss-Valuation of Currency Forwards

-

-

-

-

0.0

    Loss on Derivative Transaction

-0.4

-1.6

0.0

-

-

    Loss-Disposal of Sec. Avail. for Sale

-

-

0.0

-

-

    Loss on Disposal of Trade Receivable

-0.2

-0.4

-0.2

-

-

    Loss-Disposal of Tangible Assets

-0.7

-0.1

-

-0.1

0.0

    Impairment Loss on Tangibles & Intangibl

-0.3

-0.8

-

-

-

    Impairment Loss on Property, Plant and E

0.0

-0.2

-

-

-

    Loss on Disposal of Intangible Assets

0.0

-

-

-

-

    Loss-Disposal of Raw Materials

-0.9

-0.4

-

-0.7

-

    Donations Paid, Non-Operating

-

-

-

0.0

0.0

    Depreciation-Suspended Assets

-

-

-

-0.5

-1.4

    Miscellaneous Non-Operating Expense

-0.1

0.0

-

-0.1

0.0

    Gain on Invmt in Affiliates

0.8

0.1

0.2

0.2

0.0

    Loss under Equity Method

-

-

-

0.0

-0.6

    Adjustment

-

-

-

-

-

    Adj. for Finance Income

-

0.0

-

-

-

    Adj. for Finance Expense

0.0

-

0.0

-

-

    Adjustment for Other Non-Operating Incom

0.0

0.0

-

-

-

    Adj for Other Non-Operating Expenses

0.0

0.0

-

-

-

Net Income Before Taxes

53.4

60.2

21.4

3.6

-25.8

 

 

 

 

 

 

Prov. for Income Taxes

6.7

-2.9

6.0

0.8

-1.2

Net Income After Taxes

46.7

63.2

15.4

2.8

-24.7

 

 

 

 

 

 

    Minority Interest

-0.1

-0.3

-0.1

0.0

0.3

Net Income Before Extra. Items

46.6

62.8

15.3

2.8

-24.3

Net Income

46.6

62.8

15.3

2.8

-24.3

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

46.6

62.8

15.3

2.8

-24.3

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

46.6

62.8

15.3

2.8

-24.3

 

 

 

 

 

 

Basic Weighted Average Shares

33.8

28.8

28.8

34.5

34.5

Basic EPS Excluding ExtraOrdinary Items

1.38

2.18

0.53

0.08

-0.71

Basic EPS Including ExtraOrdinary Items

1.38

2.18

0.53

0.08

-0.71

Dilution Adjustment

-

0.0

0.0

0.0

0.0

Diluted Net Income

46.6

62.8

15.3

2.8

-24.3

Diluted Weighted Average Shares

33.8

28.8

28.8

34.5

34.5

Diluted EPS Excluding ExtraOrd Items

1.38

2.18

0.53

0.08

-0.71

Diluted EPS Including ExtraOrd Items

1.38

2.18

0.53

0.08

-0.71

DPS-Ordinary Shares

0.00

0.00

0.00

0.00

0.00

Gross Dividends - Common Stock

0.0

0.0

0.0

0.0

0.0

Normalized Income Before Taxes

54.7

60.5

34.5

4.0

-27.9

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

6.9

-2.8

9.7

0.9

-1.9

Normalized Income After Taxes

47.8

63.3

24.8

3.1

-26.0

 

 

 

 

 

 

Normalized Inc. Avail to Com.

47.6

63.0

24.7

3.1

-25.7

 

 

 

 

 

 

Basic Normalized EPS

1.41

2.18

0.86

0.09

-0.74

Diluted Normalized EPS

1.41

2.18

0.86

0.09

-0.74

Interest Expense, Supplemental

5.0

9.4

12.0

15.6

19.3

Rental Expense, Supplemental

1.9

2.1

2.1

1.4

1.8

Advertising Expense, Supplemental

0.9

0.3

0.2

0.2

0.2

R&D Expense, Supplemental

5.0

12.2

9.2

4.6

4.6

Depreciation, Supplemental

25.8

27.3

37.5

35.2

44.0

Amort of Intangibles, Supplemental

0.3

0.2

0.4

0.2

0.1

 

 

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

Updated Normal
30-Sep-2011

Updated Normal
30-Sep-2011

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate

1066.400024

1152

1134.9

1164.475

1259.55

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Cash & Cash Equivalents

91.8

47.6

43.3

23.5

26.9

    Current Financial Instruments

24.4

-

-

1.9

0.2

    Trade Receivable

164.6

167.7

150.7

110.2

87.1

    Allow. for DA for Trade Receivable

-7.0

-6.3

-6.9

-7.6

-10.8

    Account Receivable

9.7

6.3

3.5

6.9

17.4

    Allow. for DA

-0.1

-0.1

-

-

-

    Loans

0.6

0.7

-

-

-

    Accrued Income

0.1

0.0

-

-

-

    Receivable of Corporate Tax Refund

0.2

0.0

0.0

0.0

0.0

    Prepaid Expense

1.9

1.4

1.0

1.4

1.7

    Advance Payments

0.6

3.4

3.7

1.6

2.8

    Deferred Income Taxes-Debit, Current

-

-

-

1.2

2.0

    Other Quick Assets

0.0

0.1

-

0.1

0.1

    Recv. from Rec. of Value Added Payments

-

-

1.8

-

-

    Merchandises

2.2

1.8

1.6

0.3

0.2

    Finished Goods

50.1

57.2

43.7

34.7

37.3

    Manufactured Goods

13.3

12.2

9.2

11.3

8.9

    Goods in Transit

14.5

17.7

13.4

12.1

15.7

    Raw Materials

17.8

19.9

18.5

11.1

10.6

    Semi-finished Goods

26.6

26.5

24.6

12.2

12.9

    Works in Process

18.4

14.3

12.8

8.4

4.1

    Supplies

4.4

5.5

4.4

3.9

3.5

    Other Fincl Instrm

0.2

0.3

0.1

-

-

    Current Derivative Assets

-

0.0

0.0

0.0

-

    Adj. for Trade & Other Receivable

0.0

0.0

0.0

-

-

    Adj. for Inventories

0.0

0.0

0.0

-

-

    Adj. for Other Current Assets

0.0

0.0

0.0

-

-

    Adjustment for Other Receivables

0.0

-

-

-

-

Total Current Assets

434.3

376.3

325.5

233.2

220.5

 

 

 

 

 

 

    LT Financial Assets

-

-

-

0.0

0.0

    Non-Current Other Receivable

0.5

3.7

2.5

2.7

3.0

    Invmt in Affiliates

2.6

1.7

1.6

1.3

1.1

    Security Deposit

-

-

-

0.8

1.3

    LT Security Deposit

-

-

-

9.7

8.9

    Non-Current Deferred Income Taxes Assets

0.6

4.4

1.0

5.1

12.4

    Lands

110.1

101.9

103.2

100.6

93.0

    Buildings

112.1

105.0

104.3

118.5

110.5

    Buildings-Reduction

-

-

-

-3.8

-3.6

    Buildings-Depreciation

-32.2

-27.6

-25.2

-25.5

-21.2

    Structures

14.2

12.4

11.5

15.8

14.5

    Structures-Depreciation

-3.9

-3.2

-2.9

-4.1

-3.4

    Structures-Reduction

-

-

-

-1.1

-1.0

    Machineries & Equipments

499.8

444.2

414.9

404.2

371.0

    Machineries & Equipments-Depreciation

-391.0

-342.9

-323.3

-290.5

-239.2

    Accumulated Impairment Losses for Machin

-

-

-

-5.1

-5.1

    Machineries & Equipments-Govern. Subsidy

-3.7

-2.4

-2.0

-1.3

-1.2

    Vehicles

2.6

2.3

2.3

3.1

2.3

    Vehicles-Depreciation

-1.9

-1.8

-1.6

-2.1

-1.6

    Vehicles & Transportation Equipment-Redu

-

-

-

0.0

0.0

    Construction in Progress

18.0

5.0

6.0

11.9

4.1

    Construction in Progress-Depreciation

-0.2

-0.2

-

-

-

    Construction in Progress-Govern. Subsidy

-0.8

-0.9

-0.5

-1.0

-0.2

    Machines in Transit

3.1

1.0

0.2

0.5

2.2

    Machines in Transits-Government Subsidy

-0.1

-0.1

-0.1

-0.1

-0.1

    Other Property Plant & Equipment

10.8

9.6

9.1

8.3

8.2

    Other Tangibles-Depreciation

-8.7

-7.6

-8.1

-7.6

-7.0

    Other Tangible Assets-Reduction

-

-

-

0.0

0.0

    Other Tangible Assets-Govenment Subsidy

0.0

-

-

-

-

    Industrial Property Rights

0.2

0.2

0.2

0.2

0.2

    Software

0.5

0.3

0.3

0.6

0.6

    Other Non-Current Fincl Instrm

1.9

2.0

3.7

-

-

    Adj. for Property, Plant & Equipment

0.0

-

-

-

-

    Membership Rights

4.0

3.8

4.6

-

-

    Other Intangibless

1.7

1.8

1.6

-

-

    Adj. for Intangibless

0.0

0.0

0.0

-

-

Total Assets

774.1

688.9

628.6

574.4

570.3

 

 

 

 

 

 

    Current Trade Payable

257.7

259.7

207.1

186.1

149.9

    Other Payable

15.0

14.1

14.1

12.7

9.4

    Income Taxes Payable

-

-

-

0.0

0.0

    Accrued Expense

11.5

10.5

7.5

3.5

2.9

    Advance from Customers, Current

6.6

8.3

6.6

7.5

4.1

    Security Deposit Withheld

2.7

2.5

2.6

1.8

1.4

    Withheld

1.7

1.2

1.5

0.4

0.5

    Currency Futures, Current

-

-

-

-

0.0

    Current Portion of Bonds

-

8.7

17.3

-

39.6

    Current Borrowings

127.6

145.2

185.6

166.4

174.8

    Current Portion of Long-Term Borrowings

0.0

-

4.1

1.6

1.5

    Adj. for Current Trade & Other Payable

0.0

0.0

0.0

-

-

    Adj. for Other Current Liabilities

0.0

0.0

0.0

-

-

Total Current Liabilities

422.8

450.1

446.4

380.1

384.2

 

 

 

 

 

 

    Bonds

-

-

8.7

25.0

15.1

    Non-Current Borrowings

1.8

0.2

0.2

11.3

20.0

Total Long Term Debt

1.8

0.2

8.9

36.3

35.1

 

 

 

 

 

 

    Other Non-Current Fincl Liabilities

-

-

0.4

0.4

0.4

    Non-Current Accrued Expenses

2.8

2.3

1.9

-

-

    Deposit-Retirement Insurance

-

-

-

-2.6

-2.6

    Retirement & Severance Benefits, Non-Cur

9.1

20.2

16.9

21.8

18.9

    Plan Assets

-

-

-

-0.6

-

    Transfer to National Pension Fund

-

-

-

-0.1

-0.1

    Retirement Pension Operating Fund

-

-

-

-

-0.2

    Deferred Income Taxes, Non-Current Liabi

1.3

-

-

-

-

    Non-Current Prov.s

0.0

0.0

0.0

-

-

    Minority Interests

1.1

1.0

0.6

0.7

0.7

Total Liabilities

438.9

473.8

475.1

436.0

436.3

 

 

 

 

 

 

    Capital Stock

161.8

127.0

126.7

123.4

114.1

    Paid-in Capital in Excess of Par

-

-

-

-

139.8

    Capital Change, Equity Method

-

-

-

0.4

0.5

    Overseas Business Translation Credit

-

-

-

0.9

1.7

    Gain-Revaluation

32.8

30.4

30.8

30.1

35.6

    Retained Earning Carried Forward

102.9

54.0

-4.1

-16.4

-158.2

    Legal Reserve

-

-

-

-

0.4

    Other Capital Items

0.0

1.0

0.1

-

-

    Reserve-Business Rationalization

-

-

-

-

0.0

    Capital Surplus

37.8

2.9

-

-

-

    Adjustment for Retained Earnings or Accu

0.0

0.0

0.0

-

-

Total Equity

335.2

215.1

153.5

138.4

133.9

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

774.1

688.9

628.6

574.4

570.3

 

 

 

 

 

 

    S/O-Ordinary Shares

34.5

29.3

28.8

34.5

34.5

Total Common Shares Outstanding

34.5

29.3

28.8

34.5

34.5

T/S-Ordinary Shares

0.0

0.0

0.0

0.0

0.0

Accumulated Intangible Amort, Suppl.

1.9

1.5

1.3

-

-

Deferred Revenue, Current

6.6

8.3

6.6

7.5

4.1

Full-Time Employees

-

898

-

-

847

Long Term Debt Maturing within 1 Year

-

-

-

1.6

1.5

Long Term Debt Maturing in Year 2

-

-

-

11.3

1.5

Long Term Debt Maturing in Year 3

-

-

-

-

0.3

Long Term Debt - Remaining Maturities

-

-

-

-

18.2

Total Long Term Debt, Supplemental

-

-

-

12.9

21.4

 

 

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
30-Sep-2011

Updated Normal
30-Sep-2011

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

Net Income or Loss

46.7

63.2

15.4

2.8

-24.7

    Depreciation

25.8

27.3

37.5

35.2

44.0

    Amort. of Intangibless

0.3

0.2

0.4

0.2

0.1

    Expense of Allow. for DA

1.1

1.0

3.1

2.0

4.2

    Payment for Retirement Allow., ONCI

5.6

3.8

3.2

3.8

3.6

    Expenses of Allow. for Other DA

-

0.1

-

-

-

    Loss on Disposal of Trade Receivables

0.2

0.4

0.2

-

-

    Interest Expenses

5.0

9.4

12.0

0.4

0.3

    Interest Income

-1.9

-1.3

-0.4

-0.2

-

    Gains on Foreign Currency Translation

-3.4

-4.3

-0.8

-1.2

-4.1

    Gain on Valt of Currency Forwards

-

0.0

0.0

0.0

-

    Gain-Assets Contributed

-

-

-

-1.0

-0.8

    Government Subsidy

-

-0.1

-0.3

-

-

    Gain on Derivatives Transaction

-0.6

-0.7

0.0

-

-

    Corporate Taxes Expense

6.7

-2.9

6.0

-

-

    Losses on Foreign Currency Translation

0.9

2.5

0.7

0.8

2.6

    Loss-Valuation of Currency Futures

-

-

-

-

0.0

    Decrease in Other Non-Current Assets

-

-

0.0

-

-

    Loss-Disposal of Tangible Assets

0.7

0.1

13.9

0.1

0.0

    Loss-Investment Assets Disposal

-

-

0.0

-

-

    Impmt Loss on Tangibles

0.0

0.2

1.5

-

-

    Impmt Loss on Intangibless

0.3

0.8

1.3

-

-

    Loss under Equity Method

-

-

-

0.0

0.6

    Gain-Disposal of Investment Assets

-

-

-

0.0

-1.8

    Gain-Disposal of Tangible Assets

-0.1

-0.1

-1.7

0.0

-0.6

    Gain on Valt of Invmt in Affiliates

-0.8

-0.1

-0.2

-0.2

0.0

    Trade & Other Receviables

-

-21.7

17.9

-

-

    Trade Receivable

-

-

-

-8.8

26.3

    Account Receivable

-

-

-

11.3

-1.9

    Prepaid Expense

-

-

-

0.4

-1.2

    Prepaid Value Added Taxes

-

-

-

-

1.8

    Advanced Payment

-

-

-

1.4

-0.9

    Inventory

2.3

-28.5

-30.9

6.3

0.0

    Other Current Assets

2.5

2.1

-4.1

0.0

0.0

    Loss on Derivatives Transaction

0.4

1.6

0.0

-

-

    Losses on Valt of Inventories

-

1.3

1.1

-

-

    Derivatives Assets

0.2

-0.8

0.0

-

-

    Deferred Income Tax Debit

-

-

-

0.8

-1.2

    Trade & Other Payable

-

55.0

17.0

-

-

    Trade Payable

-

-

-

-0.6

-59.9

    Account Payable

-

-

-

2.3

2.0

    Advance Received

-

-

-

2.9

-7.9

    Deposit Withheld

-

-

-

-0.1

-0.3

    Accrued Expense

-

-

-

0.3

-0.8

    Taxes Payable

-

-

-

0.0

-5.6

    Currency Forwards Liablities

-

-

-

0.0

-0.5

    Payment for Retirement Allow.

-10.3

-3.2

-2.9

-2.6

-2.2

    Retirement Pension Operating Fund

-13.1

-0.2

0.0

-0.3

-0.3

    Deposit-Retirement Insurance

-

-

-

0.2

0.1

    Reserve-National Pension

-

-

-

0.0

0.0

    Overseas Business Translation Debit

-

-

-

1.9

-6.2

    Other Fincl Liabilities

0.0

-0.1

0.7

-

-

    Other Current Liabilities

-1.6

1.2

-0.2

-

-

    Prov.s

-

-

0.0

-

-

    Other Non-Current Liabilities

0.2

0.5

-

-

-

    National Pension Fund

0.0

0.0

0.0

-

-

    Cash-Interest Received

1.6

0.9

0.1

-

-

    Cash-Interest Paid

-4.8

-8.7

-11.5

-

-

    Losses on Valuation of Inventories

0.7

-

-

-

-

    Loss on Disposal of Intangible Assets

0.0

-

-

-

-

    Gain on Disposal of Financial Assets Ava

-0.3

-

-

-

-

    Trade Receivables

-17.7

-

-

-

-

    Other Receivables

29.9

-

-

-

-

    Trade Payables

-15.2

-

-

-

-

    Other Payables

-0.1

-

-

-

-

    Cash-Tax Paid

-0.2

-

-

-

-

Cash from Operating Activities

60.9

98.7

79.1

57.7

-35.0

 

 

 

 

 

 

    Decrease-Guarantee Deposit

-

-

-

1.5

3.0

    Decrease-Security Deposit

-

-

-

3.7

2.1

    Increase in Government Subsidy

1.5

1.2

0.9

-

-

    Disposal of Current Financial Instrument

43.5

-

1.9

-

-

    Disposal of Other Current Financial Inst

0.1

-

-

-

-

    Disposal of Other Non-Current Finacial I

7.0

4.0

3.2

-

-

    Disposal-Securities under Equity Method

-

-

-

-

5.7

    Disp-ST Securities Available-for-Sale

0.3

-

-

-

-

    Disposal-Structure

-

-

-

0.0

0.0

    Disposal-Buildings

-

-

-

-

0.0

    Disposal-Machinery & Equipments

-

-

-

0.1

0.8

    Disposal-Transportation

-

-

-

0.0

0.0

    Disposal-Construction in Progress

-

-

-

-

0.0

    Disposal of Property, Plant and Equipmen

0.1

0.1

1.8

-

-

    Disposal-Other Tangible Assets

-

-

-

0.0

0.0

    Disposal of Intangible Assets

0.2

0.4

-

-

-

    Increase-Guarantee Deposit

-

-

-

-1.9

-1.6

    Increase-Security Deposit

-

-

-

-2.8

-2.6

    Purchase of Current Financial Instrument

-66.6

-

-

-1.6

-0.2

    Purchase of Non-Current Fincl Instrm

-

-

-0.2

-

-

    Purchase of Other Non-Current Finacial I

-6.7

-

-

-

-

    Purchase of Other Fincl Instruments

-

-2.8

-

-

-

    Increase-Structure

-

-

-

-

0.0

    Increase-Machinery & Equipment

-

-

-

0.0

0.0

    Increase-Transportation

-

-

-

0.0

0.0

    Increase-Construction Progress

-

-

-

-12.9

-7.6

    Increase-Machines in Transit

-

-

-

-1.4

-2.7

    Increase-Other Tangible Assets

-

-

-

-0.1

-0.1

    Increase-Industrial Property Right

-

-

-

0.0

0.0

    Increase-Software

-

-

-

-0.1

-0.4

    Increase in Non-Current Trade&Other Rece

1.0

0.6

0.5

-

-

    Purchase of Tangibles

-25.7

-37.9

-15.6

-

-

    Purchase of Intangibless

-0.7

-0.8

-1.6

-

-

    Decrease in Non-Current Trade&Other Rece

-

-2.2

-

-

-

    Purchase of Other LT Fincl Liabilities

-

-0.4

-0.4

-

-

Cash from Investing Activities

-45.8

-37.6

-9.5

-15.4

-3.5

 

 

 

 

 

 

    Increase in Current Borrowings

70.3

209.7

55.0

1,105.1

2,406.9

    Decrease in Non-Current Borrowings

1.5

-

0.2

-

1.5

    Increase-Bond

-

-

-

7.6

17.3

    Increase-LT Rent Guarantee Deposit

-

-

-

0.3

0.2

    Increase-Security Deposit Received

-

-

-

0.7

0.6

    Increase-Subsidy from Government

-

-

-

1.5

1.4

    Decrease in Current Borrowings

-94.8

-250.0

-97.1

-1,113.8

-2,317.4

    Decrease-LT Borrowings

-

-

-

-7.3

-8.7

    Decrease in Bonds

-8.9

-

-

-

-

    Decs in Current Portion of LT Borrowings

-

-22.2

-9.0

-1.4

-10.2

    Decrease-Current Portion of Bond

-

-

-

-39.2

-36.3

    Decrease Security Deposit

-

-

-

-0.4

-0.1

    Decrease in Guarantee Deposit

-

-

0.0

-0.4

-0.2

    Capital Increase

56.1

5.2

-

-

-

Cash from Financing Activities

24.2

-57.3

-50.9

-47.4

54.8

 

 

 

 

 

 

Foreign Exchange Effects

-1.1

1.3

0.2

-

-

Incs or Decs in Cash & Cash Equivalents

38.3

5.1

18.8

-5.1

16.3

 

 

 

 

 

 

Cash and Cash Equivalents at Beginning

48.6

44.4

23.7

26.5

14.5

Cash and Cash Equivalents at End

86.9

49.4

42.5

21.5

30.8

    Cash Interest Paid

4.8

8.7

11.5

-

-

    Cash Taxes Paid

0.2

-

-

-

-

 

 

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 (?)

342.7

-1.67%

1,386.6

-6.39%

10.12%

7.63%

Research & Development1 (?)

-

-

5.0

-58.44%

-1.43%

6.28%

Operating Income1 (?)

15.3

0.37%

52.1

-14.48%

31.88%

23.69%

Income Available to Common Excl Extraord Items1 (?)

11.3

-27.36%

46.6

-24.61%

144.87%

-

Basic EPS Excl Extraord Items1 (?)

0.34

-25.42%

1.38

-35.69%

146.53%

-

Capital Expenditures2 (?)

7.3

-50.20%

26.4

-30.53%

17.14%

24.21%

Cash from Operating Activities2 (?)

10.2

-21.90%

60.9

-37.24%

-2.31%

18.08%

Free Cash Flow (?)

2.8

-

36.5

-41.54%

-10.96%

14.41%

Total Assets3 (?)

722.7

-

774.1

4.01%

7.26%

3.74%

Total Liabilities3 (?)

416.8

-

438.9

-14.26%

-2.68%

-2.93%

Total Long Term Debt3 (?)

1.7

-

1.8

635.08%

-64.19%

-52.00%

Employees3 (?)

-

-

-

-

-

-

Total Common Shares Outstanding3 (?)

33.2

-

34.5

17.95%

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

 

 

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin (?)

9.47%

9.78%

11.47%

9.20%

7.04%

Operating Margin (?)

3.76%

4.11%

2.58%

2.19%

-0.44%

Pretax Margin (?)

3.85%

4.00%

1.82%

0.39%

-2.49%

Net Profit Margin (?)

3.36%

4.17%

1.31%

0.31%

-2.35%

Financial Strength

Current Ratio (?)

1.03

0.84

0.73

0.61

0.57

Long Term Debt/Equity (?)

0.01

0.00

0.06

0.26

0.26

Total Debt/Equity (?)

0.39

0.72

1.41

1.48

1.87

Interest Coverage (?)

-

-

129,320,139.74

-

-

Management Effectiveness

Return on Assets (?)

6.50%

9.29%

2.57%

0.52%

-3.86%

Return on Equity (?)

17.34%

32.98%

10.56%

2.17%

-17.14%

Efficiency

Receivables Turnover (?)

8.38

9.19

9.14

9.53

8.95

Inventory Turnover (?)

8.31

9.06

9.20

9.15

8.80

Asset Turnover (?)

1.93

2.22

1.96

1.69

1.62

Market Valuation USD (mil)

Enterprise Value2 (?)

376.0

.

Enterprise Value/Revenue (TTM) (?)

0.26

Price/Book (MRQ) (?)

1.07

.

Enterprise Value/EBITDA (TTM) (?)

4.62

Market Cap as of 27-Sep-20131 (?)

363.8

.

 

 

1-ExchangeRate: KRW to USD on 27-Sep-2013

1076.247633

 

 

 

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

1147.202838

 

 

 

 

 

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 (?)

1.03

0.84

0.73

0.61

0.57

Quick/Acid Test Ratio (?)

0.67

0.48

0.43

0.36

0.31

Working Capital1 (?)

11.6

-73.8

-120.9

-146.9

-163.7

Long Term Debt/Equity (?)

0.01

0.00

0.06

0.26

0.26

Total Debt/Equity (?)

0.39

0.72

1.41

1.48

1.87

Long Term Debt/Total Capital (?)

0.00

0.00

0.02

0.11

0.09

Total Debt/Total Capital (?)

0.28

0.42

0.58

0.60

0.65

Interest Coverage (?)

-

-

129,320,139.74

-

-

Payout Ratio (?)

0.00%

0.00%

0.00%

0.00%

0.00%

Effective Tax Rate (?)

12.63%

-4.89%

28.06%

21.87%

-

Total Capital1 (?)

464.6

369.2

369.4

342.7

385.0

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

1.93

2.22

1.96

1.69

1.62

Inventory Turnover (?)

8.31

9.06

9.20

9.15

8.80

Days In Inventory (?)

43.92

40.29

39.67

39.87

41.46

Receivables Turnover (?)

8.38

9.19

9.14

9.53

8.95

Days Receivables Outstanding (?)

43.57

39.71

39.95

38.30

40.80

Revenue/Employee2 (?)

-

1,613,525

-

-

1,068,970

Operating Income/Employee2 (?)

-

66,370

-

-

-4,739

EBITDA/Employee2 (?)

-

95,761

-

-

40,772

 

 

 

 

 

 

Profitability

Gross Margin (?)

9.47%

9.78%

11.47%

9.20%

7.04%

Operating Margin (?)

3.76%

4.11%

2.58%

2.19%

-0.44%

EBITDA Margin (?)

5.64%

5.93%

5.80%

6.05%

3.81%

EBIT Margin (?)

3.76%

4.11%

2.58%

2.19%

-0.44%

Pretax Margin (?)

3.85%

4.00%

1.82%

0.39%

-2.49%

Net Profit Margin (?)

3.36%

4.17%

1.31%

0.31%

-2.35%

R&D Expense/Revenue (?)

0.36%

0.81%

0.78%

0.50%

0.45%

COGS/Revenue (?)

90.53%

90.22%

88.53%

90.80%

92.96%

SG&A Expense/Revenue (?)

5.18%

4.64%

6.85%

6.46%

6.97%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

6.50%

9.29%

2.57%

0.52%

-3.86%

Return on Equity (?)

17.34%

32.98%

10.56%

2.17%

-17.14%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

1.06

1.98

2.19

1.37

-1.16

Operating Cash Flow/Share 2 (?)

1.87

3.25

2.80

1.83

-0.89

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/Equity (MRQ) (?)

1.12

Enterprise Value/Equity (MRQ) (?)

1.23


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.14

UK Pound

1

Rs.99.02

Euro

1

Rs.83.87

 

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

 

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.