MIRA INFORM REPORT

 

 

Report Date :

13.01.2014

 

IDENTIFICATION DETAILS

 

Name :

HYUNDAI CORPORATION  

 

 

Registered Office :

140-2, Gye-Dong, Jongno-Gu, Seoul, 110801

 

 

Country :

South Korea

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

08.12.1976

 

 

Legal Form :

Public Parent Company

 

 

Line of Business :

Subject is a holding company and trading arm of the Hyundai Group of companies; engaged in import and export of ships, plant, automobiles, steel, machines, chemical products, electronic products, commodities & shipbuilding

 

 

No. of Employees :

361 (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 :

Slow but Correct  

 

 

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 – September 30, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

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

 

Hyundai Corporation 

140-2, Gye-Dong, Jongno-Gu

Seoul, 110801

Korea, Republic of

Tel:       82-2-3901114

Fax:      82-2-3901103

Web     www.hyundaicorp.com

 

Synthesis  

 

Employees:                  361

Company Type:             Public Parent

Corporate Family:          3 Companies

Traded:                         Korea Stock Exchange:  011760

Incorporation Date:         08-Dec-1976

Auditor:                        PricewaterhouseCoopers LLP    

Financials in:                 USD (Millions)

Fiscal Year End:            31-Dec-2012

Reporting Currency:       South Korean Won

Annual Sales:               4,852.8  1

Net Income:                  45.8

Total Assets:                1,795.5  2

Market Value:               757.1 (06-Dec-2013)

 

 

Business Description     

 

HYUNDAI CORPORATION is a Korea-based company engaged in the multinational trading business. The Company operates its business through five segments: steel segment, which provides steel plates, steel pipes, section steels and stainless steel products; machinery and plant segment, which provides automobiles, ships, small and mid-sized industrial plants, as well as green energy; chemical segment, which provides petroleum, petrochemicals and others; electronics and communication segment, which is engaged in the export of electronic products and brand loyalty business, as well as energy resource segment, which invests in natural and industrial resource projects, including natural gases, coals, petroleum and others. For the nine months ended 30 September 2013, Hyundai Corporation revenues decreased 8% to W3.895T. Net income before extraordinary items increased from W45.72B to W99.19B. Revenues reflect Steel segment decrease of 21% to W980.67B, Ship Buliding/Construction segment decrease of 9% to W625.23B, Other segment decrease of 44% to W28.2B. Net income reflects Intercompany Adjustment segment income totaling W733M vs. loss of W15.24B.


Industry             

Industry            Metals and Minerals Wholesale

ANZSIC 2006:    3322 - Metal and Mineral Wholesaling

ISIC Rev 4:        4662 - Wholesale of metals and metal ores

NACE Rev 2:     4672 - Wholesale of metals and metal ores

NAICS 2012:     42351 - Metal Service Centers and Other Metal Merchant Wholesalers

UK SIC 2007:    4672 - Wholesale of metals and metal ores

US SIC 1987:    5051 - Metals Service Centers and Offices

 

           

Key Executives                                                      

             

Name

Title

Mong Hyeok Jung

Chairman of the Board, Chief Executive Officer

Seok Gyu Lee

Vice President

Mong-Hyuck Chung

Chairman & Co-CEO, Board Member

Jong-Won Kim

Board Member, Senior VP, Senior VP-Natural Resources

Kwang-Joo Kim

Senior VP-Finance & Accounting

 

 

Financial Summary

                                                                                                                                                                                            

 

As of 30-Sep-2013

 

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.16

0.56

Quick Ratio (MRQ)

1.07

0.45

Debt to Equity (MRQ)

1.19

1.01

Sales 5 Year Growth

25.59

91.29

 

Stock Snapshot

             

 

Traded: Korea Stock Exchange: 011760

 

As of 6-Dec-2013

   Financials in: KRW

Recent Price

35,900.00

 

EPS

2,464.75

52 Week High

36,850.00

 

Price/Sales

0.15

52 Week Low

20,150.00

 

Dividend Rate

500.00

Avg. Volume (mil)

0.11

 

Price/Book

1.96

Market Value (mil)

801,639.90

 

Beta

0.75

 

Price % Change

Rel S&P 500%

4 Week

15.43%

15.68%

13 Week

44.18%

42.36%

52 Week

71.77%

69.10%

Year to Date

73.43%

74.88%

 

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

140-2, Gye-Dong, Jongno-Gu

Seoul, 110801

Korea, Republic of

Tel:       82-2-3901114

Fax:      82-2-3901103

Web:    www.hyundaicorp.com

           

Quote Symbol - Exchange

011760 - Korea Stock Exchange

Sales KRW(mil):            5,468,423.0

Assets KRW(mil):          1,914,761.9

Employees:                   361

Fiscal Year End:            31-Dec-2012

Industry:                        Miscellaneous Capital Goods

Incorporation Date:         08-Dec-1976

Company Type:             Public Parent

Quoted Status:              Quoted

 

Chairman of the Board, Chief Executive Officer:

Mong Hyeok Jung

 

Industry Codes

ANZSIC 2006 Codes:

3322     -          Metal and Mineral Wholesaling

3321     -          Petroleum Product Wholesaling

0700     -          Oil and Gas Extraction

3323     -          Industrial and Agricultural Chemical Product Wholesaling

3419     -          Other Specialised Industrial Machinery and Equipment Wholesaling

3494     -          Other Electrical and Electronic Goods Wholesaling

0600     -          Coal Mining

350       -          Motor Vehicle and Motor Vehicle Parts Wholesaling

 

ISIC Rev 4 Codes:

4662     -          Wholesale of metals and metal ores

4661     -          Wholesale of solid, liquid and gaseous fuels and related products

4659     -          Wholesale of other machinery and equipment

4652     -          Wholesale of electronic and telecommunications equipment and parts

0510     -          Mining of hard coal

4669     -          Wholesale of waste and scrap and other products n.e.c.

06         -          Extraction of crude petroleum and natural gas

4510     -          Sale of motor vehicles

 

NACE Rev 2 Codes:

4672     -          Wholesale of metals and metal ores

4671     -          Wholesale of solid, liquid and gaseous fuels and related products

0510     -          Mining of hard coal

4675     -          Wholesale of chemical products

4652     -          Wholesale of electronic and telecommunications equipment and parts

4669     -          Wholesale of other machinery and equipment

4511     -          Sale of cars and light motor vehicles

06         -          Extraction of crude petroleum and natural gas

 

NAICS 2012 Codes:

42351   -          Metal Service Centers and Other Metal Merchant Wholesalers

423110  -          Automobile and Other Motor Vehicle Merchant Wholesalers

211111  -          Crude Petroleum and Natural Gas Extraction

424720  -          Petroleum and Petroleum Products Merchant Wholesalers (except Bulk Stations and Terminals)

424690  -          Other Chemical and Allied Products Merchant Wholesalers

423830  -          Industrial Machinery and Equipment Merchant Wholesalers

423690  -          Other Electronic Parts and Equipment Merchant Wholesalers

423860  -          Transportation Equipment and Supplies (except Motor Vehicle) Merchant Wholesalers

212112  -          Bituminous Coal Underground Mining

 

US SIC 1987:

5051     -          Metals Service Centers and Offices

5088     -          Transportation Equipment and Supplies, Except Motor Vehicles

5012     -          Automobiles and Other Motor Vehicles

1311     -          Crude Petroleum and Natural Gas

5084     -          Industrial Machinery and Equipment

5065     -          Electronic Parts and Equipment, Not Elsewhere Classified

5169     -          Chemicals and Allied Products, Not Elsewhere Classified

1222     -          Bituminous Coal Underground Mining

5172     -          Petroleum and Petroleum Products Wholesalers, Except Bulk Stations and Terminals

 

UK SIC 2007:

4672     -          Wholesale of metals and metal ores

4669     -          Wholesale of other machinery and equipment

4511     -          Sale of cars and light motor vehicles

4652     -          Wholesale of electronic and telecommunications equipment and parts

06         -          Extraction of crude petroleum and natural gas

05101   -          Mining of hard coal from deep coal mines (underground mining)

4675     -          Wholesale of chemical products

46711   -          Wholesale of petroleum and petroleum products

 

Business Description

HYUNDAI CORPORATION is a Korea-based company engaged in the multinational trading business. The Company operates its business through five segments: steel segment, which provides steel plates, steel pipes, section steels and stainless steel products; machinery and plant segment, which provides automobiles, ships, small and mid-sized industrial plants, as well as green energy; chemical segment, which provides petroleum, petrochemicals and others; electronics and communication segment, which is engaged in the export of electronic products and brand loyalty business, as well as energy resource segment, which invests in natural and industrial resource projects, including natural gases, coals, petroleum and others. For the nine months ended 30 September 2013, Hyundai Corporation revenues decreased 8% to W3.895T. Net income before extraordinary items increased from W45.72B to W99.19B. Revenues reflect Steel segment decrease of 21% to W980.67B, Ship Buliding/Construction segment decrease of 9% to W625.23B, Other segment decrease of 44% to W28.2B. Net income reflects Intercompany Adjustment segment income totaling W733M vs. loss of W15.24B.

 

More Business Descriptions

holding company and trading arm of the Hyundai Group of companies; engaged in import and export of ships, plant, automobiles, steel, machines, chemical products, electronic products, commodities & shipbuilding

 

General Trading Services

 

Trading Companies

 

 

Financial Data

Financials in:

KRW(mil)

 

Revenue:

5,468,423.0

Net Income:

51,566.7

Assets:

1,914,761.9

Long Term Debt:

86,421.7

 

Total Liabilities:

1,506,623.9

 

Working Capital:

-351.1

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

0.4%

17.5%

-7.9%

 

Market Data

Quote Symbol:

011760

Exchange:

Korea Stock Exchange

Currency:

KRW

Stock Price:

35,900.0

Stock Price Date:

12-06-2013

52 Week Price Change %:

71.8

Market Value (mil):

801,639,872.0

 

SEDOL:

6450858

ISIN:

KR7011760006

 

Equity and Dept Distribution:

01/06, 1-for-3 complex capital change (Factor: 0.333333).

All the financials reflect consolidated data. 09/03, 1-for-8.9 rights share issue.

FY'01 & FY'04, financials are RES. FY'02, financial is CLA.

 

 

Subsidiaries

Company

Percentage Owned

Country

Inti Development, PT

 

INDONESIA

Hyundai Motor Company Australia Pty Limited

 

AUSTRALIA

Qingdao Hyundai Shipbuilding

100%

PEOPLE'S REPUBLIC OF CHINA

Hyundai Corporation Europe GmbH

100%

GERMANY

POS-Hyundai Steel

 

INDIA

 

 

 

 

Shareholders

 

 

Major Shareholders

Hyundai Heavy Industries Co Ltd

 

 

 

 Top

Key Corporate Relationships

Auditor:

PricewaterhouseCoopers LLP

 

Auditor:

PricewaterhouseCoopers LLP, Samkyeong Accounting Corp

 

 

 

 

 

Strategic Initiatives

 

Partnerships

Its green energy team focuses on wind and solar projects and services. The solar offerings include photovoltiac modules (mono-crystalline, multi-crystalline, thin-film and black modules), inverters (with and without transformers) and other photovoltaic products. Hyundai supplies wind turbines (1.65 megawatts DFIG type, 2 MW DFIT type, 2.5 MW PMG type, 5.5 MW Full conversion type, wind turbine components and electrical control systems); manages installations, inspections; and carries out operations and maintenance of wind projects in collaboration with Hyundai heavy industries. For the defense industry, the company supplies artillery, ammunition, military vehicles, communication equipments, aircraft and naval vessels. The company’s Resource Development segment identifies and invests in natural resources.

 

May 21, 2012Total To Resume Operations At Yemen LNGTotal SA (Total) said that it may resume its operations at Yemen LNG next week, following a third explosion of 38 inch gas pipeline in this year, Bloomberg reported. Yemen LNG is fixing the pipeline, subjected to an explosion on May 14, 2012 at north of Balhaf Liquefaction plant.Patrick de la Chevardiere, CFO of Total, said, "We will develop better surveillance of the pipeline and stronger collaboration with each tribe along the pipeline. This was done but evidently not enough if we have had three explosions." Total owns 40% of Yemen LNG, while Hunt Oil Co.

 

Hyundai's green energy team focuses on wind and solar projects and services. The solar offerings include photovoltiac modules (mono-crystalline, multi-crystalline, thin-film and black modules), inverters (with and without transformers) and other photovoltaic products. Hyundai supplies wind turbines; manages installations, inspections; and carries out operations and maintenance of wind projects in collaboration with Hyundai heavy industries. Under imports, the company imports petroleum, coal, machines and parts, steel, electronic and auto parts, aluminum, nonferrous metals, other export-use raw materials and facility materials. The company supports its operations across the world through its 42 offices located in various regions across Asia, North America, South America, Africa, Europe and Middle East countries.

 

 

Strengths/Weaknesses (SWOT)

 

 

Helpful 
to achieving the objective

Harmful 
to achieving the objective

Internal Origin
(attributes of the organization)

Strengths

·        Sustained Financial Performance

·        Expertise in Trading Operations

·        Business Diversity

Weaknesses

·        Debt Obligations

·        Increase in Trade Receivables

External Origin
(attributes of the environment)

Opportunities

·        Positive Global Steel Demand Outlook

·        Growing Markets : Automobiles

·        New Contracts

·        Growing Ship Building Business

Threats

·        Economic Slowdown and Market Dynamics

·        Political Problems

·        Competitive Environment

 

 

Overview

 

Hyundai Corporation (Hyundai) is a Korean general trading company. It undertakes international trade and distribution services for products ranging from plants, machinery, chemicals, steel, automobiles, ships, electrical products and electronics to general merchandise. The company has its operations in America, South Korea, Middle-East, Europe, Africa, and Asia. The company through its business diversity, worldwide presence and strong distribution capabilities holds expertise in trading operations. Though the company is concerned about competitive environment, uneven recovery and political problems, its growing ship building business, increasing demand for Korean SME markets and new contracts and agreements provide growth opportunities.

 

Strengths

 

Sustained Financial Performance

The company reported an enhanced financial performance, which reflects its operational efficiencies. For the fiscal year ended December 2012, Hyundai reported total revenue of KRW 5,468,422.85m, as compared to KRW 5,448,881.80m in 2011, indicating an increase of 0.4%. The improved top-line performance was supported by segmental performance which registered sound operational figures. Due to higher selling/general/admin expenses, which increased by 24.1% from KRW 83,323.23m in 2011 to KRW 103,405.14m in 2012. The operating income of the company declined by 45.5% to KRW 28,808.88m in 2012, as compared to KRW 52,823.63m in 2011. The company's operating cost increased sightly to 99.47% in 2012, as against 99.03% in 2011. Due to increased other net income by KRW 18,084.92m in 2012, as against other net loss of KRW 5,909.98m in 2011; and lower provisions for tax, Hyundai reported better net income. The company reported net income of KRW 51,566.71m in 2012, as compared to KRW 43,878.97m in 2011, indicating an increase of 17.5%. Improved financial performance will help the company to manage working capital through retained earnings besides supporting investments and expansion plans.

 

Expertise in Trading Operations

Hyundai is Korea’s leading trading company that offers services related to export and import of a wide range of products In addition, it is engaged in intermediary trade and also provides financing services. The company exports the following items: plant & relevant materials, electric & electronic products, metal and steel products, ships, autos, machines, parts, petrochemicals, and other commodities. The shipbuilding division of the company carries out sale of new built vessels, repairing and modification of ships, sale of second hand vessels, export and import of shipbuilding materials, and also financing arrangement. Its plants division deals in design, supply, production, test run, and installation of industrial facilities including power plants, industrial plants and process plants. Hyundai also offers marketing, project organization, conducting feasibility studies, engineering and design, manufacturing, construction, installation, procurement, testing and commissioning services to its clients across the globe. The machinery division deals with supply of industrial machinery and equipment; electrical equipments; process plants and equipments; and power generation equipments. Chemicals division deals with petroleum, petrochemicals, plastic resin, rubber, other chemicals, and bunkering. Its major petrochemical products include gas oil, fuel oil, naphtha, synthetic resin, synthetic rubber, and bunker c-oil. It also supplies intermediary products such as olefin. Moreover, it also deals with plastic goods, textiles, tires, synthetic rubber products, agricultural and industrial film, adhesives, construction materials, pipes, and electric components. Hyundai's green energy team focuses on wind and solar projects and services. The solar offerings include photovoltiac modules (mono-crystalline, multi-crystalline, thin-film and black modules), inverters (with and without transformers) and other photovoltaic products. Hyundai supplies wind turbines; manages installations, inspections; and carries out operations and maintenance of wind projects in collaboration with Hyundai heavy industries. Under imports, the company imports petroleum, coal, machines and parts, steel, electronic and auto parts, aluminum, nonferrous metals, other export-use raw materials and facility materials. The company supports its operations across the world through its 42 offices located in various regions across Asia, North America, South America, Africa, Europe and Middle East countries. The company's client base includes POSCO, HYSCO, and INI Steel in the steel industry. It also exports products of the Hyundai Group, especially export vessels which are manufactured by Hyundai Heavy Industries. The robust trading operations of the company facilitate its growth.

 

Business Diversity

Hyundai maintains various business activities, in addition to its trading business. The company through its subsidiary Qingdao Hyundai Shipbuilding, is one of the leading shipbuilding company and specializes in the construction of mid-sized commercial vessels. Under Resources segment, Hyundai invests in natural resources projects. The company invests in resource development related to oil and gas, liquified natural gas (LNG), coal and mineral resources. Besides, the segment invests in industrial resources such as lead ore, capacitor, biomass fuel and poly-silicon. Some of the projects in which the company owns interests include Oman LNG, Qatar LNG, Vietnam gas fields and Yemen LNG project. Hyundai established POS-Hyundai, a joint venture with POSCO and POSTEEL that undertakes import of steel coils and processes and distributes them to automobile and home appliance companies in India. The company through PT. Hyundai Intl. Development, a joint venture company with Lippo Group, supplies cost-effective and strategically located industrial lots to international manufacturers and also to various Korean companies that invests in Indonesia. Such diversified business operations helps the company in securing its revenue generation stream and mitigates the risks of being associated to a single business.

 

Weaknesses

 

Debt Obligations

High debt could have a major impact on the company's operational performance as major portion of the company's earnings would be diverted towards servicing of its debt obligations. This could concern the investors as well as make it is difficult for the company to raise funds at favorable terms from the market. Although, the debt obligation declined slightly, but is still substantial, which has affected the leverage ratios. For the fiscal year ended December 2012, the company's debt declined to KRW 660,502.50m, indicating a decline of 2.36% over the previous year. The company's debt to operating income ratio stood at 22.93 times in 2012 as compared to 12.80 times in 2012. Its debt to equity ratio stood at 161.83%, which could concern investors. Such substantial debt increases the debt servicing obligations of the company and impacts its cash flows adversely. It could limit the company's ability to raise debt in future and pursue other strategic opportunities. It would also increase the company’s vulnerability to adverse economic and industry conditions.

 

Increase in Trade Receivables

Trade receivables carry a risk of turning into bad debts besides increasing the working capital requirements which in turn carries a cost component. In the fiscal year ended December 2012, Hyundai's trade receivables stood at KRW 787,628.62m as against KRW 755,237.65m in 2011, which represents an increase of 4.29% and forms 14.40% of the total revenue earned in 2012. The total receivables, which stood at KRW 808,977.58m in 2012, formed approximately 56.54% of total current assets. This shows the company carries its business to a large extent on credit. Trade receivables represent the money owed to the company by its customers and needs to collected based on the terms of contracts. If the recovery time (average collection period) for receivables is high, then the company needs to finance its working capital from other short term sources of fund. These sources carry a cost component related to finance and interest charges which increases the expense for the company and hence reduces the profitability. The credit sales also carries risk of turning into bad debt. Under both the conditions, the profitability of the company is effected. Increased trade on credit also affects the cash position of the company. Its cash and cash equivalents declined from KRW 360,994.44m in 2011 to KRW 353,969.18m in 2012, reflecting a decline of 1.95%. The company's cash from operating activities significantly declined from KRW 71,667.17m in 2011 to KRW 27,962.74m in 2012, indicating a decline of 60.98%. This will have a negative impact on company's working capital and expansion plans.

 

Opportunities

 

Positive Global Steel Demand Outlook

The increasing demand for steel and steel products will enable the company to record strong growth. The growth in steel demand will be driven due to high demand forecast in developing economies. According to the World Steel Association (WSA) report, global apparent steel use will increase by 2.9% to 1,454 million tonnes (Mt) in 2013, following growth of 1.2% in 2012. In 2014, it is forecast that world steel demand will grow by 3.2% and will reach 1,500 Mt. Steel use in China is expected to grow by 3.5% in 2013 to 668.8 Mt, following a 1.9% increase in 2012. In India, steel demand is expected to grow by 5.9% to 75.8 Mt in 2013, following 2.5 % growth in 2012 supported by monetary easing to support investment activities. In 2014, growth in steel demand is expected to further accelerate to 7% following the reform measures aimed at narrowing the fiscal deficit, coupled with measures to improve the foreign direct investments. The US, achieved steel demand growth of 8.4% in 2012 due to the automotive and energy sectors and an increasingly resilient construction recovery. Steel use is forecast to grow by 2.7% to 99.3 Mt in 2013 and is expected to increase by 2.9%, exceeding 100 Mt in 2014. In the NAFTA region, apparent steel is expected to grow by 2.9% and 3% in 2013 and 2014 respectively. In Central and South America, steel use is projected to rebound by 6.2% in 2013 to 49.8 Mt from 2.6% growth in 2012. The region’s steel demand is forecast to grow by 4.3% to 52.0 Mt in 2014. In Brazil, a rebound in investment coupled with the end of de-stocking process is expected to bring apparent steel use growth of 4.3% to 26.2 Mt in 2013 and further growth of 3.8% to 27.2 Mt in 2014. Growth of apparent steel use in the CIS region is projected at 2%, reaching 57.6 Mt in 2013. In 2014, steel demand in the region is expected to grow by 3.8% to 59.8 Mt. Steel demand in the MENA region is expected to grow by 3.2% to 65.2 Mt in 2013 after 2.2% growth in 2012. The increase in demand was supported by reconstruction activities in the Arab Spring countries and Iraq as political turmoil in the region phases out. In 2014, steel demand in the region will further accelerate to 7.1% growth to reach 70 Mt supported by strong construction activities. As the company trades in quenched and tempered steel, which are niche grades and are more resistant to economic slowdown, it could gain from the market opportunities.

 

Growing Markets : Automobiles

The company has its operations spread across North America, Europe, Asia, and Other regions. China, the world's largest car market, is expected to grow by 6% to 18.5 million units. The US car market is forecast to grow by around 6% to 13.5 million units. The demand for small and fuel-efficient vehicles is expected to increase in emerging markets such as Brazil, India, China and Russia to increase its sale to12.8 million units between 2012 and 2016. Economic uncertainty in Europe is expected to reduce the number of cars sold by 4% to 12.5 million units. German markets are expected to consolidate at 3.1 million units. The UK car market is estimated to stagnate at around 2 million units, and French car market is estimated to contract by around 6% to 2 million units. Brazilian and Russian markets are estimated to grow slowly. The company plans to expand its dealer networks and manufacturing capacity in Asia Pacific Africa. Significant declines are forecast for markets such as Italy and Spain. The impact of natural disaster in Japan is expected to result in catch-up effect as a result of production loss. Japanese market is forecast to grow by 20% to 4.8 million units. Indian car market is expected to register one of the highest growth rates. The company could look forward to expand its operations in emerging markets.

 

New Contracts

In 2012, the company secured various contracts to supply equipments for varied industries, which provides an assurance for a portion of revenue for next year. In November 2012, Hyundai Consortium comprising of Hyundai Corporation, Hyundai Engineering & Construction and KEPCO KPS, received a $620m contract for Punta del Tigre combined thermal power plant ordered by Usinas y Terminales Electricas, Uruguay. In August 2012, Hyundai Engineering Co., Ltd. and Hyundai Corporation won a $900m contract for a lube base oil projection facility project in Shymkent, Kazakhstan. The contract was awarded by HILL Corporation. In July 2012, the company signed a $13m contract to supply 100 construction equipments to Ethiopia. The supplied equipments include excavators and wheel loaders, to be used in Ethiopian government’s large-scale construction field. In May 2012, Hyundai Rotem and Hyundai Corporation signed a maintenance contract for 90 high-speed subway trains that were supplied to Ukrainian Railroad Administration. In January 2012, the company and Hyundai Engineering & Construction Co., Ltd. received contract from Termotasajero S.A E.S.P. to construct a 160 MW coal-fired power station on an EPC basis in Norte de Santander. Such contracts will help Hyundai to maintain a streamlined revenue stream.

 

Growing Ship Building Business

Hyundai has established its operations in ship building business. By acquiring Qingdao Lingshan Shipyard, a 30 year old shipyard, located in Jiaonan City (China), it consequently formed a joint venture named Qingdao Hyundai Shipbuilding. As the company acquired interest in building 10,000-20,000 ton multipurpose cargo ships which can be used as container ships and oil product cargo ships. The company’s rapid growth in the Chinese market is expected to position it in the list of top 3 shipbuilders by 2015. Hyundai Shipbuilding, in the first six months of its launch, secured large-scale shipbuilding contracts and also received 3 years of work load. Existing presence and further expansion of the company in the shipbuilding business limits its business risks and could drive up its financial performance.

 

Threats

 

Economic Slowdown and Market Dynamics

The company could face several challenges due to global economic slowdown. Its operations are subject to the effects of global competition, geopolitical risks, economic environments, including inflation, recession, currency volatility and actual or anticipated default on sovereign debt. The global economic downturn and the uneven recovery are likely to pose challenges to the company in the next few years. The global recovery is facing challenges related to tough economic environment in the Euro area and weak business environment elsewhere. According to a recent forecasts published by the International Monetary Fund (IMF), global economic performance is set to rise by 3.5% in 2013 and 4.1% in 2014. In industrial nations, macroeconomic growth will remain modest at around 1.4% in 2013 and only increase in tempo to 2.2% in 2014. In the US, overall growth of 2% in 2013 will be weaker than in the previous year. Within the Euro zone, negative effects from southern Europe will continue to hamper development, resulting to a 0.2% decline in economic output for 2013. An increase of 1% expected in 2014. According to the German Institute for Economic Research (DIW Berlin), the German economy is only due to expand by 0.9% in 2013 as a result of a weak start to the year. The Austrian economy is expected to recover over the course of 2013 and 2014 after the period of stagnation in the second half of 2012. It is likely to achieve real growth of 1% in 2013, rising to 1.8% in 2014. Growth in advanced economies is expected to be lower, mainly due to adverse spillovers from the Euro region. Such sluggish economic growth could constrain some of the group’s operations.

 

Political Problems

There have always been conflicts and problems between North Korea and South Korea. The relationships between these regions have undergone strain over the years. As a major part of the operations of Hyundai's are concentrated in Korea, any outbreak in military hostilities or a break down in contacts resulting from the conflicts could have an adverse impact on the company’s business performance. The increase in conflicts in the region would not only affect its exports but also affects the company’s financial performance.

 

Competitive Environment

Hyundai’s operations are subject to high competition from small scale trading firms to large multinational corporations. It also expects additional competition as it is planning to address new markets. Also, new competitors would enter into its existing markets. The trading environment, from one side affected by the general economic conditions across the globe and from significant competition among the industry players, which constantly strive for margins. Hyundai's key peers in the industry include: SK Holdings Co., Ltd.; Itochu Corporation; IHI Corporation; Inchcape plc; Nucor Corporation; Swire Pacific Limited; Hanjin Shipping Co., Ltd.; and Hitachi Zosen Corporation, among others. Significant competitive pressure puts upward pressure on margins. Inability to compete successfully and trade in high profit items could affect the market and financial performance of the company.

 

Corporate Family

Corporate Structure News:

 

Hyundai Corporation

Hyundai Corporation 
Total Corporate Family Members: 3 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

 

Hyundai Corporation

Parent

Seoul

Korea, Republic of

Metals and Minerals Wholesale

4,852.8

361

 

Hyundai Motor Company Australia Pty Limited

Subsidiary

North Ryde, NSW

Australia

Motor Vehicle Wholesale

1,120.7

126

 

Hyundai Corporation Europe GmbH

Subsidiary

Schwalbach am Taunus

Germany

Computer, Office Equipment and Software Merchant Wholesalers

 

5

 

 

 

 

Competitors Report

 

Company Name

Location

Employees

Ownership

Hanjin Shipping Co Ltd

Seoul, Korea, Republic of

1,939

Public

Hitachi Zosen Corp

Osaka-Shi, Japan

9,039

Public

IHI Corporation

Koto-Ku, Japan

26,618

Public

Inchcape plc

London, United Kingdom

14,120

Public

Itochu Corp

Minato-Ku, Japan

77,513

Public

Nucor Corporation

Charlotte, North Carolina, United States

22,200

Public

Oceaneering International

Houston, Texas, United States

10,900

Public

SK Holdings Co, Ltd.

Seoul, Korea, Republic of

124

Public

Swire Pacific Limited

, Hong Kong

74,192

Public

 

 

Executive report

 

Board of Directors

 

Name

Title

Function

 

Mong-Hyuck Chung

 

Chairman & Co-CEO, Board Member

Chairman

 

Mong Hyeok Jung

 

Chairman of the Board, Chief Executive Officer

Chairman

 

Biography:

Jung Mong Hyeok has been Chairman of the Board and Chief Executive Officer of HYUNDAI CORPORATION since November 21, 2013. Previously, Jung was Chief Executive Officer of Hyundai oil Refinery Co., ltd. and METIA CORPORATION. Jung received a Bachelor's degree in Mathematics and Economics from University of California, Los Angeles, the United States.

 

Age: 52

 

Education:

University of California, Los Angeles, B (Mathematics and Economics)

 

Seok Han Hong

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Hong Seok Han has been Non-Executive Independent Director of HYUNDAI CORPORATION since March 23, 2012. Hong is a lawyer. Hong was Independent Director of COSMO ADVANCED MATERIALS & TECHNOLOGY CO., LTD. Hong holds a Bachelor's degree in Law from Seoul National University, Korea.

 

Age: 52

 

Education:

Seoul National University, B (Law)

 

Jae Yil Kim

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Kim Jae Yil has been Non-Executive Independent Director of HYUNDAI CORPORATION since March 23, 2012. Kim is a Professor of Business Administration at Seoul National University, Korea. Kim holds a Bachelor's degree in Business Administration from Seoul National University, Korea, and a Doctorate's degree from University of California, Berkeley.

 

Age: 60

 

Education:

University of California, Berkeley, PHD 
Seoul National University, B (Business Administration)

 

Yu Beom Kim

 

Director

Director/Board Member

 

 

Biography:

Kim Yu Beom has been Director of HYUNDAI CORPORATION since March 23, 2012. Previously, Kim was Internal Auditor of the Company. Kim also worked for Korea Exchange Bank as Head of Operations for business in Busan. Kim holds a Bachelor's degree in Economics from Dong-A University, Korea.

 

Age: 57

 

Education:

Dong-A University, B (Economics)

 

Won Heum Lee

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Lee Won Heum has been Non-Executive Independent Director of HYUNDAI CORPORATION since March 5, 2010. Lee is also a professor of Business Administration of Hongik University, Korea. Lee received a Bachelor's degree in Business Administration from Seoul National University, Korea and a Doctorate's degree in Business Administration from University of California, Los Angeles, the United States.

 

Age: 59

 

Education:

University of California, Los Angeles, PHD (Business Administration)
Seoul National University, B (Business Administration)

 

Keun-Byung Lee

 

Board Member

Director/Board Member

 

 

 

 

Executives

 

Name

Title

Function

 

Mong-Hyuck Chung

 

Chairman & Co-CEO, Board Member

Chief Executive Officer

 

Mong Hyeok Jung

 

Chairman of the Board, Chief Executive Officer

Chief Executive Officer

 

Biography:

Jung Mong Hyeok has been Chairman of the Board and Chief Executive Officer of HYUNDAI CORPORATION since November 21, 2013. Previously, Jung was Chief Executive Officer of Hyundai oil Refinery Co., ltd. and METIA CORPORATION. Jung received a Bachelor's degree in Mathematics and Economics from University of California, Los Angeles, the United States.

 

Age: 52

 

Education:

University of California, Los Angeles, B (Mathematics and Economics)

 

Young-Nam Kim

 

President & Co-CEO, Board Member

Chief Executive Officer

 

 

Yang Ho Bae

 

Assistant Managing Director

Managing Director

 

 

Age: 53

 

Education:

Yeungnam University, B (Electrical Engineering)

 

Myeong Ho Ha

 

Managing Director

Managing Director

 

 

Age: 54

 

Education:

Fairleigh Dickinson University, MBA 
Sungkyunkwan University, B (Economics)

 

Jung Gwon Ha

 

Assistant Managing Director

Managing Director

 

 

Age: 53

 

Education:

Hanyang University, B (Chemical Engineering)

 

An Seok Jang

 

Assistant Managing Director

Managing Director

 

 

Age: 51

 

Education:

Korea University, B (Law)

 

Seong Su Jeon

 

Managing Director

Managing Director

 

 

Age: 57

 

Education:

Korea University, B (Chinese)

 

Gi Won Kang

 

Assistant Managing Director

Managing Director

 

 

Age: 57

 

Education:

Korea University, B (Business Administration)

 

Chang Beom Lee

 

Managing Director

Managing Director

 

 

Age: 59

 

Education:

Chung-Ang University, B (Mechanical Engineering)

 

Gyu Myeon Lee

 

Assistant Managing Director

Managing Director

 

 

Age: 54

 

Education:

Yonsei University, B (Economics)

 

Mun Su Lee

 

Assistant Managing Director

Managing Director

 

 

Age: 55

 

Education:

Dongkuk University, B (Business Administration)

 

Jong-Won Kim

 

Board Member, Senior VP, Senior VP-Natural Resources

Senior Management (General)

 

 

Education:

Kyungpook University, bachelor's (Mechanical Engineering)

 

Seok Gyu Lee

 

Vice President

Senior Management (General)

 

 

Age: 64

 

Education:

Hanyang University, B (Industrial Management)

 

Kwang-Joo Kim

 

Senior VP-Finance & Accounting

Finance Executive

 

 

Sung-Soo Jun

 

Senior VP-Ship & Machinery

Other

 

 

 

 

Significant Developments

 

Hyundai Corp Announces Resignation of Co-CEO Nov 21, 2013

 

Hyundai Corp announced the resignation of Kim Jeong Rae as Co-Chief Executive Officer (Co-CEO), effective November 21, 2013. The Company's current Co-CEO, Jung Mong Hyeok, will serve as CEO in the Company.

 

Hyundai Corp to Receive Tax Refund Aug 22, 2013

 

Hyundai Corp announced that it has received the final judgment from Supreme Court of Korea, according to which it will receive value-added tax and income tax refund. The date of refund was not decided yet. The related value-added tax and income tax of fiscal year 2010 was KRW 45,675,070,486 and KRW 5,813,523,560 respectively.

 

Hyundai Corp Signs Contract with Guam Power Authority Aug 12, 2013

 

Hyundai Corp announced that it has signed a contract with Guam Power Authority to supply residual fuel oil. The contract amount is KRW 683,614,461,538.

 

Hyundai Corporation Declares Annual Cash Dividend for FY 2012 Mar 04, 2013

 

Hyundai Corporation announced that it has declared an annual cash dividend of KRW 500 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 2.4% and the total amount of the cash dividend is KRW 11,164,901,000.

 

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
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

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

4,852.8

4,918.2

3,230.2

2,487.8

3,167.4

Revenue

4,852.8

4,918.2

3,230.2

2,487.8

3,167.4

Total Revenue

4,852.8

4,918.2

3,230.2

2,487.8

3,167.4

 

 

 

 

 

 

    Cost of Revenue

4,733.1

4,793.3

3,128.4

2,426.6

3,069.2

Cost of Revenue, Total

4,733.1

4,793.3

3,128.4

2,426.6

3,069.2

Gross Profit

119.8

125.0

101.8

61.2

98.2

 

 

 

 

 

 

    Selling/General/Administrative Expense

50.4

38.3

32.7

30.1

35.9

    Labor & Related Expense

41.4

37.0

27.9

21.2

22.9

    Advertising Expense

-

-

-

0.1

0.2

Total Selling/General/Administrative Expenses

91.8

75.2

60.5

51.4

58.9

    Depreciation

1.7

1.6

0.9

1.0

0.9

    Amortization of Intangibles

0.8

0.5

0.1

1.2

1.3

Depreciation/Amortization

2.5

2.1

1.0

2.2

2.2

        Investment Income - Operating

-

-

-10.0

-

-

    Interest/Investment Income - Operating

-

-

-10.0

-

-

Interest Expense (Income) - Net Operating Total

-

-

-10.0

-

-

    Loss (Gain) on Sale of Assets - Operating

-

-

3.4

-

-

Unusual Expense (Income)

-

-

3.4

-

-

    Other Operating Expense

-

-

107.0

-

-

    Other, Net

-

-

-103.0

-

-

Other Operating Expenses, Total

-

-

4.0

-

-

Total Operating Expense

4,827.3

4,870.6

3,187.4

2,480.1

3,130.4

 

 

 

 

 

 

Operating Income

25.6

47.7

42.8

7.7

37.1

 

 

 

 

 

 

        Interest Expense - Non-Operating

-18.6

-18.5

-18.1

-15.0

-17.5

    Interest Expense, Net Non-Operating

-18.6

-18.5

-18.1

-15.0

-17.5

        Interest Income - Non-Operating

7.3

4.4

5.7

3.5

6.4

        Investment Income - Non-Operating

30.9

29.4

14.1

21.4

-0.3

    Interest/Investment Income - Non-Operating

38.2

33.9

19.8

24.9

6.2

    Interest Income (Expense) - Net Non-Operating

0.0

0.0

0.0

-

-

Interest Income (Expense) - Net Non-Operating Total

19.6

15.4

1.7

9.9

-11.3

Gain (Loss) on Sale of Assets

-3.9

-3.7

-

-7.5

-17.1

    Other Non-Operating Income (Expense)

16.0

-5.3

3.3

-47.6

-0.7

Other, Net

16.0

-5.3

3.3

-47.6

-0.7

Income Before Tax

57.3

54.0

47.8

-37.5

7.9

 

 

 

 

 

 

Total Income Tax

11.5

16.2

6.6

9.9

6.2

Income After Tax

45.8

37.8

41.2

-47.4

1.7

 

 

 

 

 

 

    Minority Interest

-0.1

1.8

0.9

5.1

7.8

Net Income Before Extraord Items

45.8

39.6

42.1

-42.3

9.5

Net Income

45.8

39.6

42.1

-42.3

9.5

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

45.8

39.6

42.1

-42.3

9.5

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

45.8

39.6

42.1

-42.3

9.5

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

22.3

22.3

22.3

22.3

22.3

Basic EPS Excl Extraord Items

2.05

1.77

1.88

-1.90

0.43

Basic/Primary EPS Incl Extraord Items

2.05

1.77

1.88

-1.90

0.43

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

45.8

39.6

42.1

-42.3

9.5

Diluted Weighted Average Shares

22.3

22.3

22.3

22.3

22.3

Diluted EPS Excl Extraord Items

2.05

1.77

1.88

-1.90

0.43

Diluted EPS Incl Extraord Items

2.05

1.77

1.88

-1.90

0.43

Dividends per Share - Common Stock Primary Issue

0.44

0.45

0.22

0.00

0.00

Gross Dividends - Common Stock

9.9

10.1

4.8

0.0

0.0

Interest Expense, Supplemental

18.6

18.5

18.1

15.0

17.5

Depreciation, Supplemental

5.3

5.2

4.4

4.4

3.9

Total Special Items

3.9

3.7

3.4

7.6

17.3

Normalized Income Before Tax

61.2

57.7

51.2

-29.9

25.2

 

 

 

 

 

 

Effect of Special Items on Income Taxes

0.8

1.1

0.5

2.6

6.0

Inc Tax Ex Impact of Sp Items

12.3

17.3

7.0

12.5

12.2

Normalized Income After Tax

48.9

40.4

44.1

-42.4

13.0

 

 

 

 

 

 

Normalized Inc. Avail to Com.

48.8

42.2

45.0

-37.3

20.8

 

 

 

 

 

 

Basic Normalized EPS

2.19

1.89

2.02

-1.67

0.93

Diluted Normalized EPS

2.19

1.89

2.02

-1.67

0.93

Amort of Acquisition Costs, Supplemental

-

-

-

0.1

0.2

Amort of Intangibles, Supplemental

13.8

3.0

2.6

2.9

2.6

Rental Expenses

2.7

2.3

2.4

2.6

2.9

Advertising Expense, Supplemental

-

-

-

0.1

0.2

Normalized EBIT

25.6

47.7

36.2

7.7

37.1

Normalized EBITDA

44.6

55.9

43.2

15.1

43.8

 

 

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
31-Dec-2009

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

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

294.3

308.7

137.8

168.1

146.1

    Short Term Investments

37.6

4.7

59.2

5.8

13.7

Cash and Short Term Investments

331.9

313.4

197.0

173.9

159.9

        Accounts Receivable - Trade, Gross

750.5

662.6

575.0

266.5

215.3

        Provision for Doubtful Accounts

-17.0

-11.3

-11.3

-31.3

-23.2

    Trade Accounts Receivable - Net

738.6

655.6

566.1

241.0

197.8

    Other Receivables

20.0

41.2

12.4

5.7

37.5

Total Receivables, Net

758.6

696.8

578.5

246.6

235.2

    Inventories - Finished Goods

125.6

125.1

336.4

158.0

139.1

    Inventories - Work In Progress

0.1

0.0

0.2

0.0

0.0

    Inventories - Other

121.5

212.2

34.5

101.7

282.8

Total Inventory

247.1

337.3

371.0

259.7

421.9

Prepaid Expenses

2.5

2.9

2.8

1.2

1.5

    Deferred Income Tax - Current Asset

-

-

-

2.2

6.3

    Other Current Assets

1.5

1.7

1.8

3.3

6.2

Other Current Assets, Total

1.5

1.7

1.8

5.5

12.5

Total Current Assets

1,341.7

1,352.1

1,151.1

687.0

831.1

 

 

 

 

 

 

        Buildings

35.9

35.9

35.3

38.4

31.2

        Land/Improvements

-

-

-

0.2

0.2

        Machinery/Equipment

32.6

31.4

37.3

32.6

35.2

        Construction in Progress

-

-

-

0.3

2.2

        Leases

-

-

-

0.1

-

        Other Property/Plant/Equipment

3.2

3.1

3.0

-

-

    Property/Plant/Equipment - Gross

71.8

70.4

75.6

71.6

68.9

    Accumulated Depreciation

-30.9

-25.6

-28.9

-23.9

-18.7

Property/Plant/Equipment - Net

40.9

44.7

46.7

47.7

50.2

Goodwill, Net

-

-

-

-

0.1

Intangibles, Net

63.8

59.0

56.4

46.1

45.5

    LT Investment - Affiliate Companies

106.3

108.5

4.7

4.1

4.0

    LT Investments - Other

91.6

91.6

7.5

8.3

5.0

Long Term Investments

197.9

200.1

12.2

12.4

9.1

Note Receivable - Long Term

48.8

51.0

40.6

64.8

64.6

    Deferred Income Tax - Long Term Asset

1.0

0.5

8.1

10.6

13.8

    Other Long Term Assets

101.5

97.3

104.7

166.1

32.4

Other Long Term Assets, Total

102.5

97.8

112.9

176.7

46.2

Total Assets

1,795.5

1,804.7

1,419.9

1,034.7

1,046.7

 

 

 

 

 

 

Accounts Payable

606.8

579.7

577.4

353.7

392.4

Accrued Expenses

1.8

1.5

3.5

5.2

14.9

Notes Payable/Short Term Debt

447.2

442.8

374.3

106.7

54.2

Current Portion - Long Term Debt/Capital Leases

91.2

42.6

42.3

114.8

-

    Dividends Payable

-

-

-

0.0

0.0

    Customer Advances

80.7

158.6

104.4

92.2

116.6

    Security Deposits

0.1

0.1

0.3

0.3

0.3

    Income Taxes Payable

3.3

9.7

1.4

1.2

2.0

    Other Payables

45.7

72.2

27.3

63.4

42.0

    Other Current Liabilities

6.9

15.1

18.6

9.4

5.0

Other Current liabilities, Total

136.7

255.7

151.9

166.5

165.9

Total Current Liabilities

1,283.6

1,322.4

1,149.4

746.8

627.4

 

 

 

 

 

 

    Long Term Debt

81.0

101.8

93.4

86.7

197.2

Total Long Term Debt

81.0

101.8

93.4

86.7

197.2

Total Debt

619.4

587.2

510.0

308.1

251.4

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

40.6

39.3

-

-

-

Deferred Income Tax

40.6

39.3

-

-

-

Minority Interest

1.7

-1.7

0.9

1.6

2.9

    Reserves

3.0

2.0

1.9

-

-

    Pension Benefits - Underfunded

2.9

4.0

2.1

2.2

2.4

    Other Long Term Liabilities

0.0

0.0

0.0

72.8

56.4

Other Liabilities, Total

5.9

6.0

4.0

75.0

58.9

Total Liabilities

1,412.8

1,467.8

1,247.6

910.1

886.5

 

 

 

 

 

 

    Common Stock

104.7

96.9

98.4

95.9

88.6

Common Stock

104.7

96.9

98.4

95.9

88.6

Retained Earnings (Accumulated Deficit)

163.7

117.0

87.0

34.8

75.1

Treasury Stock - Common

-

-

-

0.0

0.0

Unrealized Gain (Loss)

140.0

141.9

0.5

-1.2

-1.2

    Translation Adjustment

-7.7

-5.7

-0.2

8.2

4.9

    Other Equity

-17.9

-13.2

-13.4

-13.0

-7.2

    Other Comprehensive Income

0.0

0.0

0.0

-

-

Other Equity, Total

-25.6

-18.9

-13.6

-4.9

-2.2

Total Equity

382.7

336.9

172.3

124.6

160.3

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

1,795.5

1,804.7

1,419.9

1,034.7

1,046.7

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

22.3

22.3

22.3

22.3

22.3

Total Common Shares Outstanding

22.3

22.3

22.3

22.3

22.3

Treasury Shares - Common Stock Primary Issue

0.0

0.0

0.0

0.0

0.0

Employees

-

361

290

236

241

Number of Common Shareholders

-

-

11,810

10,422

8,912

Deferred Revenue - Current

80.7

158.6

104.4

92.2

116.6

Total Long Term Debt, Supplemental

-

-

-

149.4

346.4

Long Term Debt Maturing within 1 Year

-

-

-

62.8

197.2

Long Term Debt Maturing in Year 2

-

-

-

9.5

64.0

Long Term Debt Maturing in Year 3

-

-

-

9.5

6.3

Long Term Debt Maturing in Year 4

-

-

-

9.5

9.5

Long Term Debt Maturing in Year 5

-

-

-

9.5

9.6

Long Term Debt Maturing in Year 6

-

-

-

48.8

59.6

Long Term Debt Maturing in 2-3 Years

-

-

-

19.0

70.4

Long Term Debt Maturing in 4-5 Years

-

-

-

19.0

19.2

Long Term Debt Matur. in Year 6 & Beyond

-

-

-

48.8

59.6

 

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

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

45.8

37.8

41.2

-47.4

1.7

    Depreciation

5.3

5.2

4.4

4.4

3.9

Depreciation/Depletion

5.3

5.2

4.4

4.4

3.9

    Amortization of Intangibles

13.8

3.0

2.6

2.9

2.8

Amortization

13.8

3.0

2.6

2.9

2.8

Deferred Taxes

-

-

-

8.3

3.7

    Unusual Items

3.9

5.8

4.3

7.3

44.3

    Equity in Net Earnings (Loss)

-19.1

-17.4

-14.1

-12.6

-23.8

    Other Non-Cash Items

-5.7

31.0

16.5

6.1

2.3

Non-Cash Items

-21.0

19.4

6.7

0.7

22.8

    Accounts Receivable

-25.1

-136.2

-215.9

-10.7

19.1

    Inventories

45.7

110.8

-132.2

41.2

-70.4

    Prepaid Expenses

-

-

-

0.8

-0.4

    Other Assets

53.2

-81.8

16.0

3.6

-1.6

    Accounts Payable

-9.9

40.1

147.0

-7.5

12.5

    Accrued Expenses

-

-

-

-20.7

8.2

    Taxes Payable

-

-

-

-1.0

0.4

    Other Liabilities

-81.7

58.2

37.6

-28.7

56.6

    Other Assets & Liabilities, Net

-5.0

-5.6

2.1

-

-

    Other Operating Cash Flow

3.5

13.8

10.4

13.2

23.5

Changes in Working Capital

-19.1

-0.8

-134.9

-9.7

48.0

Cash from Operating Activities

24.8

64.7

-80.1

-40.8

83.0

 

 

 

 

 

 

    Purchase of Fixed Assets

-1.1

-2.4

-2.2

-1.5

-8.2

    Purchase/Acquisition of Intangibles

-13.4

-6.7

-4.7

-0.2

-20.6

Capital Expenditures

-14.4

-9.1

-6.9

-1.8

-28.7

    Sale of Fixed Assets

1.7

0.0

0.1

0.0

0.7

    Sale/Maturity of Investment

1.4

1.6

1.1

8.3

45.7

    Investment, Net

-30.8

55.7

-52.0

-

-

    Purchase of Investments

-

-4.5

-0.4

-1.9

-1.8

    Sale of Intangible Assets

0.4

-

-

-

0.0

    Other Investing Cash Flow

0.7

-3.6

-9.5

1.2

18.8

Other Investing Cash Flow Items, Total

-26.7

49.2

-60.7

7.6

63.4

Cash from Investing Activities

-41.1

40.1

-67.7

5.8

34.7

 

 

 

 

 

 

    Other Financing Cash Flow

-

-

-

0.0

-25.3

Financing Cash Flow Items

-

-

-

0.0

-25.3

    Cash Dividends Paid - Common

-9.9

-5.0

-

-0.6

-

Total Cash Dividends Paid

-9.9

-5.0

-

-0.6

-

        Sale/Issuance of Common

-

-

0.0

-

-

    Common Stock, Net

-

-

0.0

-

-

Issuance (Retirement) of Stock, Net

-

-

0.0

-

-

        Short Term Debt Issued

-

-

-

55.6

4.3

        Short Term Debt Reduction

-

-

-

-8.6

-

    Short Term Debt, Net

-24.9

68.0

152.8

47.0

4.3

        Long Term Debt Issued

30.3

15.5

45.1

41.7

23.1

        Long Term Debt Reduction

-7.0

-6.4

-85.1

-42.5

-34.5

    Long Term Debt, Net

23.4

9.2

-40.0

-0.9

-11.3

Issuance (Retirement) of Debt, Net

-1.5

77.1

112.8

46.1

-7.0

Cash from Financing Activities

-11.5

72.1

112.8

45.4

-32.3

 

 

 

 

 

 

Foreign Exchange Effects

-9.3

2.9

1.0

-1.2

12.7

Net Change in Cash

-37.0

179.8

-34.0

9.1

98.1

 

 

 

 

 

 

Net Cash - Beginning Balance

315.6

141.2

169.3

144.2

69.2

Net Cash - Ending Balance

278.5

321.0

135.3

153.4

167.3

Cash Interest Paid

18.3

18.3

17.8

-

-

Cash Taxes Paid

16.3

4.3

2.7

-

-

 

 

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
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

Unqualified

Unqualified

 

 

 

 

 

 

    Sales Revenue

4,852.8

4,918.2

3,230.2

-

3,167.4

    General Revenues

-

-

-

2,445.7

-

    Revenue from Resource Development

-

-

-

15.1

-

    Income from Fee & Charges

-

-

-

27.0

-

Total Revenue

4,852.8

4,918.2

3,230.2

2,487.8

3,167.4

 

 

 

 

 

 

    Costs of Goods & Services Sold

4,733.1

4,793.3

3,128.4

-

3,069.2

    Cost of General Rev.

-

-

-

2,410.1

-

    Cost-Resource Development

-

-

-

12.2

-

    Cost-Fee & Commission

-

-

-

4.2

-

    Salaries & Wages

34.7

31.3

23.6

17.4

18.6

    Retirement & Severance Benefits

2.1

1.7

1.3

1.4

1.9

    Employee Benefits

4.5

3.9

3.0

2.3

2.4

    Communication Expense

-

-

-

0.6

0.7

    Utility Expense

-

-

-

0.7

0.7

    Expense-Consumable Goods

-

-

-

0.0

0.1

    Publishing & Printing Expense

-

-

-

0.3

0.2

    Office Supplies Expense

-

-

-

0.1

0.1

    Travel Expense

4.3

3.8

3.1

2.1

2.2

    Taxes & Dues

8.0

1.8

1.6

1.3

1.3

    Vehicles Maintenance Expense

-

-

-

0.4

0.4

    Repair Expense

-

-

-

0.0

0.1

    Insurance Expense

-

-

-

0.5

0.5

    Shipping & Handling Expense

-

-

-

0.4

0.6

    Entertainment Expense

1.9

2.0

1.6

1.2

1.3

    Rental Expense

2.7

2.3

2.4

2.8

2.9

    Depreciation

1.7

1.6

0.9

1.0

0.9

    Advertising Expense

-

-

-

0.1

0.2

    Amort. of Intangibless

0.8

0.5

0.1

1.2

1.3

    Education & Training Expense

-

-

-

0.1

0.2

    Overseas Branch Management Expense

13.2

13.2

11.1

9.6

7.7

    Overseas Market Development Expense

-

-

-

0.8

1.1

    Expense-Samples

-

-

-

0.0

0.1

    Activity Expense

-

-

-

0.1

0.2

    Training Expense

-

-

-

0.0

0.0

    Expense of Allow. for DA

5.1

0.3

-

2.0

7.6

    Commissions

6.3

5.4

4.6

4.4

5.6

    Computing Expense

1.9

1.8

1.9

1.9

2.2

    Other Selling & Administrative Expense

6.9

7.6

6.4

0.9

0.2

    Adj. for Other Selling & Admin. Expense

0.0

0.0

0.0

-

-

    Income of Foreign Assets&Liabilities

-

-

-88.7

-

-

    Dividend Income

-

-

-10.9

-

-

    Income of Derivatives Assets

-

-

-8.0

-

-

    Other Operating Income

-

-

-6.3

-

-

    Adj. for Other Operating Income

-

-

0.0

-

-

    Loss of Foreign Assets&Liabilities

-

-

88.3

-

-

    Loss of Derivatives Assets

-

-

5.6

-

-

    Impmt Loss on Sec. Held-to-Maturities

-

-

0.9

-

-

    Loss on Disposal of Trade Receivable

-

-

3.4

-

-

    Donations Paid

-

-

0.5

-

-

    Other Operating Expense

-

-

12.5

-

-

    Adj. for Other Operating Expense

-

-

0.0

-

-

Total Operating Expense

4,827.3

4,870.6

3,187.4

2,480.1

3,130.4

 

 

 

 

 

 

    Interest Income

7.3

4.4

5.7

3.5

6.4

    Dividend Income

11.7

15.7

-

9.4

15.5

    Revers-Doubtful Acct

-

-

-

4.4

0.1

    Others in Other Income

22.1

5.0

-

1.2

3.1

    Gain-Foreign Exchange Transaction

-

-

-

74.6

115.0

    Gain-Foreign Currency Translation

-

-

-

12.8

57.8

    G-Currency Futr Trad

-

-

-

7.6

10.8

    Gain-Valt of Derivatives

-

-

-

0.4

2.3

    Gain-Valuation of Contracts-Settlement

-

-

-

0.1

-

    Gain on Derivative

3.9

10.4

-

-

-

    G-Dispose LT Investment Securities

-

-

-

0.0

0.0

    G-Reduction of LT Investment Securities

-

-

-

0.5

1.4

    G-Tang Asset Disp.

-

-

-

0.0

0.1

    Interest Expense

-18.6

-18.5

-18.1

-15.0

-17.5

    Other Amortization

-

-

-

0.0

-0.6

    Donations Paid

-1.5

-3.8

-

0.0

0.0

    Other Non-Operating Expense

-

-

-

-53.2

-3.2

    L-For Curr Transactn

-

-

-

-77.1

-119.1

    Loss-Foreign Currency Translation

-

-

-

-15.0

-50.5

    Loss-Curr Fut. Trade

-

-

-

-4.0

-26.3

    L-Currency Future Valuation

-

-

-

-

0.0

    Loss Value Inventory

-

-

-

-

-23.6

    Loss-Valt of Derivatives

-

-

-

-0.1

-

    Loss on Derivative

-3.7

-11.9

-

-

-

    Loss-Disposal of Investment Securities

-

-

-

0.0

0.0

    Loss-Disposal of Equity Method Sec.

-

-

-

-

-0.3

    Recovery-Invest. Asset Reduction Loss

-

-

-

-

-6.4

    Loss-Reduction of Investment Securities

-

-

-

-0.4

-0.6

    Imp. Loss on Sec. Held-to-Maturities

-

-2.1

-

-

-

    Loss on Disposal of Trade Receivable

-3.9

-3.7

-

-7.5

-17.2

    L-Tang Asset Disp.

-

-

-

0.0

0.0

    Others in Other Expense

-4.3

-11.3

-

-

-

    Gain under Equity Method

-

-

-

12.6

23.8

    Gain/Loss on Invmt in Affiliates

19.1

17.4

14.1

-

-

    Gains of Foreign Assets&Liabilities

123.1

166.4

4.4

-

-

    Adj. for Finance Income

0.0

0.0

0.0

-

-

    Expense of Foreign Assets&Liabilities

-123.4

-161.6

-1.1

-

-

    Adj. for Finance Expense

0.0

0.0

0.0

-

-

    Adj. for Other Non-Operating Income

0.0

0.0

-

-

-

    Adj. for Other Non-Operating Expense

0.0

0.0

-

-

-

Net Income Before Taxes

57.3

54.0

47.8

-37.5

7.9

 

 

 

 

 

 

Prov. for Income Taxes

11.5

16.2

6.6

9.9

6.2

Net Income After Taxes

45.8

37.8

41.2

-47.4

1.7

 

 

 

 

 

 

    Minority Interest

-0.1

1.8

0.9

5.1

7.8

Net Income Before Extra. Items

45.8

39.6

42.1

-42.3

9.5

Net Income

45.8

39.6

42.1

-42.3

9.5

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

45.8

39.6

42.1

-42.3

9.5

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

45.8

39.6

42.1

-42.3

9.5

 

 

 

 

 

 

Basic Weighted Average Shares

22.3

22.3

22.3

22.3

22.3

Basic EPS Excluding ExtraOrdinary Items

2.05

1.77

1.88

-1.90

0.43

Basic EPS Including ExtraOrdinary Items

2.05

1.77

1.88

-1.90

0.43

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

45.8

39.6

42.1

-42.3

9.5

Diluted Weighted Average Share

22.3

22.3

22.3

22.3

22.3

Diluted EPS Excluding ExtraOrd Items

2.05

1.77

1.88

-1.90

0.43

Diluted EPS Including ExtraOrd Items

2.05

1.77

1.88

-1.90

0.43

DPS-Ordinary Shares

0.44

0.45

0.22

0.00

0.00

Gross Dividends - Common Stock

9.9

10.1

4.8

0.0

0.0

Normalized Income Before Taxes

61.2

57.7

51.2

-29.9

25.2

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

12.3

17.3

7.0

12.5

12.2

Normalized Income After Taxes

48.9

40.4

44.1

-42.4

13.0

 

 

 

 

 

 

Normalized Inc. Avail to Com.

48.8

42.2

45.0

-37.3

20.8

 

 

 

 

 

 

Basic Normalized EPS

2.19

1.89

2.02

-1.67

0.93

Diluted Normalized EPS

2.19

1.89

2.02

-1.67

0.93

Interest Expense, Supplemental

18.6

18.5

18.1

15.0

17.5

Advertising Expense, Supplemental

-

-

-

0.1

0.2

Rental Expense, Supplemental

2.7

2.3

2.4

2.6

2.9

Amort of Acquisition Costs, Su

-

-

-

0.1

0.2

Amort of Intangibles, Suppleme

13.8

3.0

2.6

2.9

2.6

Depreciation, Supplemental

5.3

5.2

4.4

4.4

3.9

 

 

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
31-Dec-2009

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

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Cash Equivalents

294.3

308.7

137.8

168.1

146.1

    Current Fincl Instrm

37.6

4.7

59.2

5.8

13.7

    ST Investment Securities

-

-

-

0.0

0.0

    Current Securities Held-to-Maturities

-

-

0.0

-

-

    Trade Rcvb Gross

750.5

662.6

575.0

266.5

215.3

    Allow. for DA

-17.0

-11.3

-11.3

-31.3

-23.2

    ST Loans

-

-

-

-

0.6

    Account Receivable

19.6

41.2

11.6

5.3

36.3

    Current Tax Assets

0.4

-

0.7

0.4

0.6

    Accrued Income

5.1

4.3

2.4

5.8

5.7

    Advance Payments

58.6

110.2

30.2

57.7

187.2

    Prepaid Expense

2.5

2.9

2.8

1.2

1.5

    Derivatives

-

-

-

0.5

2.0

    Guarantee Deposits, Current Assets

1.2

1.3

1.4

2.7

3.7

    Other Current Assets

-

-

-

0.0

0.6

    Contracts on Settlement

-

-

-

0.1

-

    Deferred Income Tax, Current

-

-

-

2.2

6.3

    Import Merchandises

-

-

-

9.2

10.3

    Merchandises

116.7

107.9

316.2

0.3

0.0

    Export Merchandises

-

-

-

137.5

65.3

    Finished Goods

1.8

1.8

1.5

0.6

49.2

    Raw Materials

7.0

15.5

18.7

10.3

14.3

    Goods in Transit

62.9

101.9

4.3

44.0

95.6

    Works in Process

0.1

0.0

0.2

0.0

0.0

    Miscellaneous Inventory

-

-

-

0.1

0.0

    Current Derivative Assets

0.3

0.4

0.4

-

-

    Adj. for Trade Receivable

0.0

0.0

0.0

-

-

    Adj. for Inventories

0.0

0.0

0.0

-

-

    Adj. for Other Current Receivable

0.0

0.0

0.0

-

-

    Adj. for Other Current Assets

0.0

0.0

0.0

-

-

Total Current Assets

1,341.7

1,352.1

1,151.1

687.0

831.1

 

 

 

 

 

 

    LT Finl Assets

0.0

0.0

0.2

0.1

0.1

    LT Invest Secs.

-

-

-

8.1

5.0

    Non-Current Securities Held-to-Maturitie

0.0

0.0

2.1

-

-

    Non-Current Securities Available-for-Sal

91.6

91.6

5.3

-

-

    Invmt in Affiliates

106.3

108.5

4.7

4.1

4.0

    Non-Current Loans

48.8

51.0

40.6

61.7

61.4

    LT Account Receivable

-

-

-

3.2

3.2

    LT Guarantee Dep

-

-

-

5.7

5.4

    Resource Development Funds

94.0

91.6

97.1

155.4

22.9

    LT Prepaid Expen

-

-

-

5.0

4.1

    Non-Current Deferred Income Taxes Assets

1.0

0.5

8.1

10.6

13.8

    Other Non-Current Assets

7.5

5.7

7.7

-

-

    Land

-

-

-

0.2

0.2

    Buildings

-

-

-

6.6

6.3

    Buildings-Depreciation

-

-

-

-1.6

-1.4

    Buildings-Reduction

-

-

-

-1.6

-1.5

    Buildings & Structures

-

37.5

37.0

-

-

    Buildings & Structures-Depreciation

-

-8.6

-7.0

-

-

    Buildings & Structures-Reduction

-1.7

-1.6

-1.6

-

-

    Structures

37.6

-

-

28.7

26.1

    Structures-Depreciation

-10.0

-

-

-3.6

-2.2

    Transport Equip.

-

-

-

1.4

1.3

    Transport Deprec

-

-

-

-1.1

-0.8

    Tools & Equipments

8.1

7.6

13.9

13.1

12.4

    Tools & Equipments-Depreciation

-4.7

-3.6

-10.6

-9.7

-8.6

    Discretionary Rights on Lease Assets

-

-

-

4.6

0.3

    Lease Improvements-Depreciation

-

-

-

-3.0

-0.2

    Machineries & Equipments

24.6

23.8

23.4

18.1

21.6

    Machineries & Equipments-Depreciation

-13.9

-11.8

-9.9

-4.9

-5.5

    Lease Assets

-

-

-

0.1

-

    Lease Assets-Reduction

-

-

-

0.0

-

    Construction in Progress

-

-

-

0.3

2.2

    Goodwill

-

-

-

-

0.1

    Other Intangibless

30.4

3.6

1.1

20.7

21.1

    Overseas Mining Development Cost

29.1

28.0

28.9

25.4

24.4

    Land Lease Rights

4.3

4.3

4.3

-

-

    Trade Mark Rights

-

18.0

18.2

-

-

    Membership Right

-

5.1

3.9

-

-

    Other Property Plant & Equipment

3.2

3.1

3.0

-

-

    Other Tangibles-Depreciation

-2.2

-1.7

-1.5

-

-

    Adj. for Property, Plant & Equipment

0.0

0.0

0.0

-

-

    Adj. for Intangibless

0.0

0.0

0.0

-

-

Total Assets

1,795.5

1,804.7

1,419.9

1,034.7

1,046.7

 

 

 

 

 

 

    Current Trade Payable

606.8

579.7

577.4

353.7

392.4

    Current Borrowings

447.2

442.8

374.3

106.7

54.2

    Other Payable

45.7

72.2

27.3

63.4

42.0

    Advance from Customers, Current

80.7

158.6

101.1

92.2

116.6

    Unearned Income

-

-

3.3

-

-

    Guarantee Deposit Withheld

0.1

0.1

0.3

0.3

0.3

    Accrued Expense

1.8

1.5

3.5

5.2

14.9

    Dividend Payable

-

-

-

0.0

0.0

    Current Tax Liabilities

3.3

9.7

1.4

1.2

2.0

    Withheld

5.4

6.5

5.2

4.4

4.5

    Reserve-Sales Guarantee

-

-

-

0.8

-

    Current Portion of Provision for Curren

1.4

8.2

12.9

-

-

    Other Current Liabilities

-

-

-

4.1

0.5

    Advances on Confirmed Contracts

-

-

-

-

0.0

    Current Derivatives Liabilities

0.1

0.4

0.4

0.2

-

    Current Portion of Long-term Debt

44.3

42.6

42.3

114.8

-

    Current Portion of Bonds

46.8

-

-

-

-

    Adj.-Other Current Payable

0.0

0.0

0.0

-

-

Total Current Liabilities

1,283.6

1,322.4

1,149.4

746.8

627.4

 

 

 

 

 

 

    Bonds

-

43.3

43.9

-

48.0

    Non-Current Borrowings

81.0

58.5

49.5

86.7

149.2

Total Long Term Debt

81.0

101.8

93.4

86.7

197.2

 

 

 

 

 

 

    LT Trade Payable

-

-

-

72.8

56.4

    Other Non-Current Liabilities

0.0

0.0

0.0

-

-

    Minority Interests

1.7

-1.7

0.9

1.6

2.9

    Retire Reserve

-

-

-

8.1

2.4

    Plan Assets

-

-

-

-5.9

-

    Transfer to National Pension Fund

-

-

-

-0.1

-

    Deferred Income Taxes, LT Liabilities

40.6

39.3

-

-

-

    Non-Current Fixed Benefit Liabilities

2.9

4.0

2.1

-

-

    Non-Current Prov.s

3.0

2.0

1.9

-

-

Total Liabilities

1,412.8

1,467.8

1,247.6

910.1

886.5

 

 

 

 

 

 

    Capital Stock

104.7

96.9

98.4

95.9

88.6

    Treasury Stock

-

-

-

0.0

0.0

    Other Capital Adj.

-17.9

-13.2

-13.4

-13.0

-7.2

    Consolidated Retained Earnings

163.7

117.0

87.0

34.8

75.1

    Gain on Valuation of Securities Availabl

66.6

66.4

0.5

0.0

-

    Capital Change, Equity Method

73.6

75.5

0.0

0.4

0.2

    Capital Change, Equity Method (Loss)

-0.3

0.0

0.0

-1.7

-1.4

    Overseas Business Translation Debit

-7.7

-5.7

-0.2

8.2

4.9

    Adj.-Accumulated Other Comprehensive Inc

0.0

0.0

0.0

-

-

Total Equity

382.7

336.9

172.3

124.6

160.3

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

1,795.5

1,804.7

1,419.9

1,034.7

1,046.7

 

 

 

 

 

 

    S/O-Ordinary Shares

22.3

22.3

22.3

22.3

22.3

Total Common Shares Outstanding

22.3

22.3

22.3

22.3

22.3

T/S-Ordinary Shares

0.0

0.0

0.0

0.0

0.0

Deferred Revenue, Current

80.7

158.6

104.4

92.2

116.6

Full-Time Employees

-

361

290

236

241

Number of Common Shareholders

-

-

11,810

10,422

8,912

Long Term Debt Maturing within 1 Year

-

-

-

62.8

197.2

Long Term Debt Maturing within 2 Years

-

-

-

9.5

64.0

Long Term Debt Maturing within 3 Years

-

-

-

9.5

6.3

Long Term Debt Maturing within 4 Years

-

-

-

9.5

9.5

Long Term Debt Maturing within 5 Years

-

-

-

9.5

9.6

Long Term Debt Remaining Maturities

-

-

-

48.8

59.6

Total Long Term Debt, Supplemental

-

-

-

149.4

346.4

 

 

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

Unqualified

Unqualified

 

 

 

 

 

 

Net Income or Loss

45.8

37.8

41.2

-47.4

1.7

    Depreciation

5.3

5.2

4.4

4.4

3.9

    Amort. of Intangibless

13.8

3.0

2.6

2.9

2.8

    Payment for Retirement Allow., ONCI

2.1

1.7

1.3

1.4

1.9

    Expense of Allow. for DA

5.1

0.3

-

2.0

7.6

    Expenses of Allow. for Other DA

-

8.1

-

-

-

    Amort-Othr Bad Debt

-

-

-

0.0

0.6

    Accrued Interest Expense

-

-

-

0.1

0.1

    Provision-Construction Loss

-

-

-

4.6

-

    L-For Exch Translatn

-

-

-

15.0

49.9

    Loss-Valuation of Contract on Settlement

-

-

-

-

0.0

    L-Inventory Valuation

-

-

-

0.5

23.6

    Loss-Valuation of Derivatives

-

-

-

0.1

-

    L-LT Investment Securities Valuation

-

-

-

-

0.3

    L-Reduct. of Inv. Assets

-

-

-

-

6.4

    L-Reduct. of LT Inv. Secs.

-

-

-

0.4

0.6

    Reduction Loss on Securities Held-to-Mat

-

2.1

0.9

-

-

    Disposal Loss on Trade Receivables

3.9

3.7

3.4

7.5

17.2

    L-Tang Asset Disp.

-

-

-

0.0

0.0

    L-LT Inv Secs Disposal

-

-

-

0.0

0.0

    Revers-Doubtful Acct

-

-

-

-4.4

-0.1

    Interest Expenses

18.6

18.5

18.1

-

-

    Interest Income

-7.3

-4.4

-5.7

-

-

    Dividend Income,on

-11.7

-15.7

-10.9

-

-

    Corporate Taxes Expense

11.5

16.2

6.6

-

-

    Contract on Settlement

-

-

-

0.0

-

    G-For Exch Translatn

-

-

-

-12.8

-57.8

    G-Currency Futr Val.

-

-

-

-0.4

-2.3

    Gain-Valuation of Contract on Settlement

-

-

-

-0.1

-

    G-Reduction LT Investment Securities

-

-

-

-0.5

-

    G-Tang Asset Disp.

-

-

-

0.0

-0.1

    G-Dispose ST Investment Securities

-

-

-

-

-1.4

    G-Dispose LT Investment Securities

-

-

-

0.0

0.0

    Gain under Equity Method

-

-

-

-12.6

-23.8

    Gain/Loss under Equity Method

-19.1

-17.4

-14.1

-

-

    G/L on Valt of Derivative Fincl Asset

-0.2

0.0

-0.1

-

-

    G/L on Foreign Currency Translation

2.9

0.1

2.0

-

-

    Other Cash Flow from Operating Activity

-26.9

6.2

5.2

-

-

    Trade Receivables

-63.1

-89.4

-211.0

-44.0

30.0

    Dishonored Notes

-

-

-

-

0.7

    Other Current Receivables

38.1

-46.7

-4.9

33.6

-12.2

    Accrued Income

-

-

-

-0.3

0.7

    Inventory

45.7

110.8

-132.2

41.2

-93.2

    Advanced Payments

-

-

-

0.0

22.8

    Prepaid Expenses

-

-

-

0.6

-0.5

    LT Prepaid Expenses

-

-

-

-

0.4

    Corporate Tax Refundable

-

-

-

0.3

-0.2

    Security Deposits

-

-

-

1.0

-1.9

    Other Current Assets

55.1

-81.8

27.6

0.6

0.4

    Derivatives in Assets

-

-

-

2.0

0.0

    Source Development Cost

-

-1.9

-14.6

-

-

    Decrease in Other Non-Current Assets

-1.8

1.9

3.0

-

-

    Deferred Taxes-Asset

-

-

-

8.3

3.7

    Trade Payable

18.2

-5.1

195.2

-36.8

-2.0

    Other Payable

-28.1

45.1

-48.2

29.3

14.4

    Accrued Expenses

-

-

-

-20.7

8.2

    Accrued Income Taxes

-

-

-

-1.0

0.4

    Advance from Customers

-81.7

58.2

37.6

-26.0

58.4

    Deposits Withheld

-

-

-

-0.3

-1.1

    Security Deposit

-

-

-

0.0

0.2

    Unearned Income

-

-

-

-

0.7

    Other Current Liabilities

-

-

-

-0.3

0.1

    Other Non-Current Liabilities

-

-

-

-0.2

-

    Nation Pension Fund

-

-

-

0.0

0.0

    Reserve for Sales Guarantee

-

-

-

0.7

0.0

    Retirement Pension Operating Fund

-

-

-

-1.0

-0.9

    Reserve-Severance & Retirement Benefit

-

-

-

-

0.4

    Payment-Retirement Bonus

-

-

-

-0.8

-1.2

    Reserve-Construction Loss

-

-

-

-0.8

-

    Other Operating Assets & Liabilities

-5.0

-5.6

2.1

-

-

    Dividend Income, A/L

31.4

33.0

24.9

13.2

23.5

    Adj. for Operating Activities

0.0

0.0

0.0

-

-

    Cash-Interest Received

6.7

3.5

6.0

-

-

    Cash-Interest Paid

-18.3

-18.3

-17.8

-

-

    Cash-Tax Paid

-16.3

-4.3

-2.7

-

-

    Adj. for Operating Assets & Liabilities

0.0

0.0

0.0

-

-

Cash from Operating Activities

24.8

64.7

-80.1

-40.8

83.0

 

 

 

 

 

 

    Dispose-ST Investment Securities

-

-

-

0.0

0.0

    Disp of LT Invest Secs.

-

-

-

0.0

2.5

    Dec-LT Finl Assets

-

-

-

8.2

38.8

    Disposal of Investment in Affiliates

-

0.3

-

-

4.4

    Disposal of Securities Available-for-Sal

1.4

1.3

0.6

-

-

    Disposal of Securities Held-to-Maturitie

-

0.0

0.5

-

-

    Decrease-ST Loans

-

-

-

1.2

-

    Decrease in Non-Current Loans

5.9

0.1

0.1

0.0

27.1

    Dec-Guarantee Dep

-

-

-

0.1

0.0

    Disposal of Property, Plant and Equipmen

1.7

0.0

0.1

0.0

0.7

    Sale of Intangibles

0.4

-

-

-

0.0

    Current Finacial Instruments, Net

-30.8

55.7

-52.0

-

-

    Purchase of Non-Current Fincl Instrm

-

-

0.0

0.0

-0.1

    Acq-ST Investment Securities

-

-

-

-1.8

-1.8

    Purchase of Invmt in Affiliates

-

-4.5

-0.4

-

-

    Increase in ST Loans

-

-

-

-

-0.6

    Increase in Resource Development

-1.4

-

-

0.0

-7.3

    Increase in Non-Current Loans

-3.9

-3.8

-9.5

0.0

-0.1

    Inc in Guarant Depos

-

-

-

-0.2

-0.3

    Purchase of Tangibles

-1.1

-2.4

-2.2

-1.5

-8.2

    Purchase of Intangibless

-13.4

-6.7

-4.7

-0.2

-20.6

Cash from Investing Activities

-41.1

40.1

-67.7

5.8

34.7

 

 

 

 

 

 

    Increase in Bonds

-

-

43.1

41.1

-

    Increase in Non-Current Borrowings

30.3

15.5

2.0

0.6

23.1

    Inc in ST Borrowings

-

-

-

55.6

4.3

    Inc LT Account Payable

-

-

-

-

0.0

    Decrease in Treasury Stocks

-

-

0.0

-

-

    Decrease-ST Borrowings

-

-

-

-8.6

-

    Decs in Current Portion of LT Borrowings

-7.0

-6.4

-82.2

-

-

    Repayment of Bonds

-

-

-

-41.1

-2.0

    Decrease in Non-Current Borrowings

-

-

-2.9

-1.4

-32.5

    Decrease-LT Accrued Payment

-

-

-

0.0

-22.8

    Consolidated Scope Adjustment

-

-

-

-

-2.5

    Dividend Paid

-9.9

-5.0

-

-0.6

-

    Current Borrowings, Net

-24.9

68.0

152.8

-

-

Cash from Financing Activities

-11.5

72.1

112.8

45.4

-32.3

 

 

 

 

 

 

Foreign Exchange Effects

-9.3

2.9

1.0

-1.2

12.7

Incs or Decs in Cash & Cash Equivalents

-37.0

179.8

-34.0

9.1

98.1

 

 

 

 

 

 

Cash and Cash Equivalents at Beginning

315.6

141.2

169.3

144.2

69.2

Cash and Cash Equivalents at End

278.5

321.0

135.3

153.4

167.3

    Cash Interest Paid

18.3

18.3

17.8

-

-

    Cash Taxes Paid

16.3

4.3

2.7

-

-

 

 

Financial Health

 

Financials in: USD (mil) 

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

 

Key Indicators USD (mil)

 

Quarter
Ending
30-Sep-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 

1,123.2

-8.18%

4,852.8

0.36%

19.86%

25.59%

Operating Income1 

9.0

4.98%

25.6

-45.46%

43.37%

2.58%

Income Available to Common Excl Extraord Items1 

59.8

889.90%

45.8

17.52%

-

3.43%

Basic EPS Excl Extraord Items1 

2.68

889.83%

2.05

17.52%

-

3.43%

Capital Expenditures2

8.9

-20.04%

14.4

61.51%

92.59%

-5.03%

Cash from Operating Activities2 

46.3

-

24.8

-60.98%

-

-

Free Cash Flow 

38.5

-

11.0

-81.00%

-

-

Total Assets3 

1,746.7

-

1,795.5

-7.90%

16.70%

15.52%

Total Liabilities3 

1,299.9

-

1,412.8

-10.90%

12.44%

15.16%

Total Long Term Debt3

54.5

-

81.0

-26.31%

-5.05%

-15.78%

Total Common Shares Outstanding3 

22.3

-

22.3

0.00%

0.00%

0.00%

1-ExchangeRate: KRW to USD Average for Period

1110.687360

 

1126.848795

 

 

 

2-ExchangeRate: KRW to USD Average for Period

1105.585119

 

1126.848795

 

 

 

3-ExchangeRate: KRW to USD Period End Date

1074.750000

 

1066.400024

 

 

 

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin 

2.47%

2.54%

3.15%

2.46%

3.10%

Operating Margin 

0.53%

0.97%

1.33%

0.31%

1.17%

Pretax Margin 

1.18%

1.10%

1.48%

-1.51%

0.25%

Net Profit Margin 

0.94%

0.81%

1.30%

-1.70%

0.30%

Financial Strength

Current Ratio 

1.05

1.02

1.00

0.92

1.32

Long Term Debt/Equity 

0.21

0.30

0.54

0.70

1.23

Total Debt/Equity 

1.62

1.74

2.96

2.47

1.57

Interest Coverage 

2,376,970.32

-

141,067.45

-

-

Management Effectiveness

Return on Assets 

2.59%

2.27%

3.38%

-4.79%

0.17%

Return on Equity 

12.95%

15.04%

28.57%

-31.14%

5.39%

Efficiency

Receivables Turnover 

6.79

7.47

7.92

10.88

14.43

Inventory Turnover 

16.36

13.12

10.00

7.43

9.08

Asset Turnover 

2.74

2.95

2.65

2.52

3.10

 

Market Valuation USD (mil)

Enterprise Value2 

911.2

.

Enterprise Value/Revenue (TTM)

0.20

Price/Book (MRQ) 

1.67

.

Enterprise Value/EBITDA (TTM) 

22.07

Market Cap as of 06-Dec-20131

757.1

.

 

 

1-ExchangeRate: KRW to USD on 6-Dec-2013

1058.821622

 

 

 

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

1074.750000

 

 

 

 


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 

1.05

1.02

1.00

0.92

1.32

Quick/Acid Test Ratio 

0.85

0.76

0.67

0.56

0.63

Working Capital1 

58.0

29.6

1.7

-59.8

203.6

Long Term Debt/Equity 

0.21

0.30

0.54

0.70

1.23

Total Debt/Equity 

1.62

1.74

2.96

2.47

1.57

Long Term Debt/Total Capital 

0.08

0.11

0.14

0.20

0.48

Total Debt/Total Capital 

0.62

0.64

0.75

0.71

0.61

Interest Coverage 

2,376,970.32

-

141,067.45

-

-

Payout Ratio 

21.65%

25.44%

11.47%

0.00%

0.00%

Effective Tax Rate 

20.05%

30.00%

13.77%

-

77.99%

Total Capital1 

1,002.1

924.1

682.3

432.7

411.7

 

 

 

 

 

 

Efficiency

Asset Turnover 

2.74

2.95

2.65

2.52

3.10

Inventory Turnover 

16.36

13.12

10.00

7.43

9.08

Days In Inventory 

22.31

27.82

36.50

49.14

40.19

Receivables Turnover 

6.79

7.47

7.92

10.88

14.43

Days Receivables Outstanding 

53.79

48.88

46.11

33.54

25.30

Revenue/Employee2 

-

13,102,305

11,348,516

11,554,504

11,483,947

Operating Income/Employee2 

-

127,019

150,419

35,572

134,431

EBITDA/Employee2 

-

148,920

174,985

69,388

158,125

 

 

 

 

 

 

Profitability

Gross Margin 

2.47%

2.54%

3.15%

2.46%

3.10%

Operating Margin 

0.53%

0.97%

1.33%

0.31%

1.17%

EBITDA Margin 

0.92%

1.14%

1.54%

0.60%

1.38%

EBIT Margin 

0.53%

0.97%

1.33%

0.31%

1.17%

Pretax Margin 

1.18%

1.10%

1.48%

-1.51%

0.25%

Net Profit Margin 

0.94%

0.81%

1.30%

-1.70%

0.30%

COGS/Revenue 

97.53%

97.46%

96.85%

97.54%

96.90%

SG&A Expense/Revenue 

1.89%

1.53%

1.87%

2.07%

1.86%

 

 

 

 

 

 

Management Effectiveness

Return on Assets 

2.59%

2.27%

3.38%

-4.79%

0.17%

Return on Equity 

12.95%

15.04%

28.57%

-31.14%

5.39%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 

0.49

2.39

-3.97

-2.09

2.12

Operating Cash Flow/Share 2 

1.17

2.79

-3.65

-2.01

3.25

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) 

1.67

Enterprise Value/Equity (MRQ) 

2.04

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.94

UK Pound

1

Rs.102.06

Euro

1

Rs.84.31

 

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.