공모 나라

<P>당사는 단일사업부문으로 FPD에서 사용되는 원재료인 타겟을 주요제품으로 하고, FPD공정장비 부품과 Backing Plate를 연구개발생산하는 사업을 영위하고 있습니다.</P> <P><STRONG>주요제품 등의 현황<BR><BR></STRONG> <TABLE class=nb width=625> <COLGROUP><STRONG> <COL width=616></COL></STRONG></COLGROUP> <TBODY> <TR> <TD height=20 vAlign=top width=616 align=right>(단위 : 백만원)</TD></TR></TBODY></TABLE> <TABLE border=1 width=625> <COLGROUP> <COL width=58></COL> <COL width=67></COL> <COL width=62></COL> <COL width=62></COL> <COL width=331></COL></COLGROUP> <THEAD> <TR> <TH style="FONT-SIZE: 10pt" height=39 width=58 align=center>품 목</TH> <TH style="FONT-SIZE: 10pt" height=39 width=67 align=center>생산(판매)<BR>개 시 일</TH> <TH style="FONT-SIZE: 10pt" height=39 width=62 align=center>주요<BR>상표</TH> <TH style="FONT-SIZE: 10pt" height=39 width=62 align=center>매출액<BR>(비율)</TH> <TH style="FONT-SIZE: 10pt" height=39 width=331 align=center>제 품 설 명</TH></TR></THEAD> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=39 width=58 align=center>Target</TD> <TD style="FONT-SIZE: 10pt" height=39 width=67 align=center>2009.07</TD> <TD style="FONT-SIZE: 10pt" height=39 width=62 align=center>-</TD> <TD style="FONT-SIZE: 10pt" height=39 width=62 align=right>23,124<BR>(54.94%)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=331>ㆍ패널 제조시 Glass에 전류를 전도하는 배선재 역할<BR>을 하는 주요 원자재</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=39 width=58 align=center>Backing<BR>Plate</TD> <TD style="FONT-SIZE: 10pt" height=39 width=67 align=center>2009.09</TD> <TD style="FONT-SIZE: 10pt" height=39 width=62 align=center>와이엠씨</TD> <TD style="FONT-SIZE: 10pt" height=39 width=62 align=right>4,761<BR>(11.31%)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=331>ㆍTarget을 Chamber에 고정하며, 전극과 Target 의 <BR>전류를 연결하며 Bonding면의 온도를 유지</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=60 width=58 align=center>FPD용<BR>장비부품</TD> <TD style="FONT-SIZE: 10pt" height=60 width=67 align=center>2010.02</TD> <TD style="FONT-SIZE: 10pt" height=60 width=62 align=center>-</TD> <TD style="FONT-SIZE: 10pt" height=60 width=62 align=right>5,217<BR>(12.39%)</TD> <TD style="FONT-SIZE: 10pt" height=60 width=331>ㆍ플라즈마를 발생해 유리기판을 지지하며 균일한 온도<BR>를 유지하고, 반응가스를 유리기판위로 균일하게 확산<BR>ㆍ기타 패널 제조시 설비를 구성하는 부품</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=39 width=58 align=center>기타</TD> <TD style="FONT-SIZE: 10pt" height=39 width=67 align=center>2008.04</TD> <TD style="FONT-SIZE: 10pt" height=39 width=62 align=center>-</TD> <TD style="FONT-SIZE: 10pt" height=39 width=62 align=right>1,226<BR>(2.91%)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=331>ㆍ패널 제조시 세정공정 장비 Frame</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=39 width=58 align=center>상품</TD> <TD style="FONT-SIZE: 10pt" height=39 width=67 align=center>2008.12</TD> <TD style="FONT-SIZE: 10pt" height=39 width=62 align=center>-</TD> <TD style="FONT-SIZE: 10pt" height=39 width=62 align=right>7,765<BR>(18.45%)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=331>ㆍ태양광 Solar Cell, Back Sheet 등</TD></TR></TBODY></TABLE></P> <P> </P> <P><STRONG>요약재무정보<BR><BR></STRONG> <TABLE class=nb width=714> <COLGROUP><STRONG> <COL width=705></COL></STRONG></COLGROUP> <TBODY> <TR> <TD height=20 vAlign=top width=705 align=right>(단위 : 백만원)</TD></TR></TBODY></TABLE> <TABLE border=1 width=715> <COLGROUP> <COL width=154></COL> <COL width=102></COL> <COL width=102></COL> <COL width=101></COL> <COL width=101></COL> <COL width=101></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=154 align=center>구 분</TH> <TH height=20 width=102 align=center>제05기 반기</TH> <TH height=20 width=102 align=center>제04기</TH> <TH height=20 width=101 align=center>제03기</TH> <TH height=20 width=101 align=center>제02기</TH> <TH height=20 width=101 align=center>제01기</TH></TR></THEAD> <TBODY> <TR> <TD height=20 vAlign=top width=154>[유동자산]</TD> <TD height=20 vAlign=top width=102 align=right>18,104</TD> <TD height=20 vAlign=top width=102 align=right>16,593</TD> <TD height=20 vAlign=top width=101 align=right>9,042</TD> <TD height=20 vAlign=top width=101 align=right>2,627</TD> <TD height=20 vAlign=top width=101 align=right>938</TD></TR> <TR> <TD height=20 vAlign=top width=154>[비유동자산]</TD> <TD height=20 vAlign=top width=102 align=right>14,781</TD> <TD height=20 vAlign=top width=102 align=right>10,671</TD> <TD height=20 vAlign=top width=101 align=right>9,584</TD> <TD height=20 vAlign=top width=101 align=right>3,757</TD> <TD height=20 vAlign=top width=101 align=right>335</TD></TR> <TR> <TD height=20 vAlign=top width=154 align=center>자산총계</TD> <TD height=20 vAlign=top width=102 align=right>32,885</TD> <TD height=20 vAlign=top width=102 align=right>27,264</TD> <TD height=20 vAlign=top width=101 align=right>18,626</TD> <TD height=20 vAlign=top width=101 align=right>6,384</TD> <TD height=20 vAlign=top width=101 align=right>1,273</TD></TR> <TR> <TD height=20 vAlign=top width=154>[유동부채]</TD> <TD height=20 vAlign=top width=102 align=right>5,372</TD> <TD height=20 vAlign=top width=102 align=right>6,594</TD> <TD height=20 vAlign=top width=101 align=right>4,961</TD> <TD height=20 vAlign=top width=101 align=right>1,272</TD> <TD height=20 vAlign=top width=101 align=right>393</TD></TR> <TR> <TD height=20 vAlign=top width=154>[비유동부채]</TD> <TD height=20 vAlign=top width=102 align=right>7,795</TD> <TD height=20 vAlign=top width=102 align=right>8,551</TD> <TD height=20 vAlign=top width=101 align=right>6,902</TD> <TD height=20 vAlign=top width=101 align=right>3,475</TD> <TD height=20 vAlign=top width=101 align=right>300</TD></TR> <TR> <TD height=20 vAlign=top width=154 align=center>부채총계</TD> <TD height=20 vAlign=top width=102 align=right>13,167</TD> <TD height=20 vAlign=top width=102 align=right>15,145</TD> <TD height=20 vAlign=top width=101 align=right>11,863</TD> <TD height=20 vAlign=top width=101 align=right>4,747</TD> <TD height=20 vAlign=top width=101 align=right>693</TD></TR> <TR> <TD height=20 vAlign=top width=154>[자본금]</TD> <TD height=20 vAlign=top width=102 align=right>3,893</TD> <TD height=20 vAlign=top width=102 align=right>1,550</TD> <TD height=20 vAlign=top width=101 align=right>1,550</TD> <TD height=20 vAlign=top width=101 align=right>1,250</TD> <TD height=20 vAlign=top width=101 align=right>500</TD></TR> <TR> <TD height=20 vAlign=top width=154>[기타불입자본]</TD> <TD height=20 vAlign=top width=102 align=right>3,533</TD> <TD height=20 vAlign=top width=102 align=right>1,229</TD> <TD height=20 vAlign=top width=101 align=right>1,155</TD> <TD height=20 vAlign=top width=101 align=right>34</TD> <TD height=20 vAlign=top width=101 align=right>0</TD></TR> <TR> <TD height=20 vAlign=top width=154>[이익잉여금]</TD> <TD height=20 vAlign=top width=102 align=right>12,291</TD> <TD height=20 vAlign=top width=102 align=right>9,340</TD> <TD height=20 vAlign=top width=101 align=right>4,058</TD> <TD height=20 vAlign=top width=101 align=right>352</TD> <TD height=20 vAlign=top width=101 align=right>80</TD></TR> <TR> <TD height=20 vAlign=top width=154 align=center>자본총계</TD> <TD height=20 vAlign=top width=102 align=right>19,717</TD> <TD height=20 vAlign=top width=102 align=right>12,119</TD> <TD height=20 vAlign=top width=101 align=right>6,763</TD> <TD height=20 vAlign=top width=101 align=right>1,636</TD> <TD height=20 vAlign=top width=101 align=right>580</TD></TR> <TR> <TD height=20 vAlign=top width=154>매출액</TD> <TD height=20 vAlign=top width=102 align=right>20,479</TD> <TD height=20 vAlign=top width=102 align=right>42,093</TD> <TD height=20 vAlign=top width=101 align=right>34,819</TD> <TD height=20 vAlign=top width=101 align=right>3,617</TD> <TD height=20 vAlign=top width=101 align=right>1588</TD></TR> <TR> <TD height=20 vAlign=top width=154>영업이익</TD> <TD height=20 vAlign=top width=102 align=right>3,654</TD> <TD height=20 vAlign=top width=102 align=right>6,272</TD> <TD height=20 vAlign=top width=101 align=right>4,497</TD> <TD height=20 vAlign=top width=101 align=right>76</TD> <TD height=20 vAlign=top width=101 align=right>79</TD></TR> <TR> <TD height=20 vAlign=top width=154>계속사업이익</TD> <TD height=20 vAlign=top width=102 align=right>3,401</TD> <TD height=20 vAlign=top width=102 align=right>5,850</TD> <TD height=20 vAlign=top width=101 align=right>4,264</TD> <TD height=20 vAlign=top width=101 align=right>52</TD> <TD height=20 vAlign=top width=101 align=right>80</TD></TR> <TR> <TD height=20 vAlign=top width=154>당기순이익</TD> <TD height=20 vAlign=top width=102 align=right>2,979</TD> <TD height=20 vAlign=top width=102 align=right>5,337</TD> <TD height=20 vAlign=top width=101 align=right>3,768</TD> <TD height=20 vAlign=top width=101 align=right>40</TD> <TD height=20 vAlign=top width=101 align=right>80</TD></TR> <TR> <TD height=20 vAlign=top width=154>ㆍ기본주당이익</TD> <TD height=20 vAlign=top width=102 align=right>422</TD> <TD height=20 vAlign=top width=102 align=right>1,722</TD> <TD height=20 vAlign=top width=101 align=right>1,381</TD> <TD height=20 vAlign=top width=101 align=right>25</TD> <TD height=20 vAlign=top width=101 align=right>91</TD></TR> <TR> <TD height=20 vAlign=top width=154>ㆍ희석주당이익</TD> <TD height=20 vAlign=top width=102 align=right>412</TD> <TD height=20 vAlign=top width=102 align=right>1,458</TD> <TD height=20 vAlign=top width=101 align=right>1,248</TD> <TD height=20 vAlign=top width=101 align=right>22</TD> <TD height=20 vAlign=top width=101 align=right>91</TD></TR></TBODY></TABLE></P> <P><BR> </P> <P>최근 2년 및 당반기의 주요 매출처 및 매출액은 다음과 같습니다.<BR><BR>(단위: 천원) <TABLE border=1 width=775> <COLGROUP> <COL width=138></COL> <COL width=95></COL> <COL width=95></COL> <COL width=95></COL> <COL width=95></COL> <COL width=95></COL> <COL width=99></COL></COLGROUP> <THEAD> <TR> <TH height=50 rowSpan=2 width=138 align=center>매출처명 </TH> <TH height=20 width=199 colSpan=2 align=center>2012연도 상반기</TH> <TH height=20 width=199 colSpan=2 align=center>2011연도 </TH> <TH height=20 width=203 colSpan=2 align=center>2010년도</TH></TR> <TR> <TH height=20 width=95 align=center>매출액 </TH> <TH height=20 width=95 align=center>매출채권 잔액</TH> <TH height=20 width=95 align=center>매출액 </TH> <TH height=20 width=95 align=center>매출채권 잔액</TH> <TH height=20 width=95 align=center>매출액</TH> <TH height=20 width=99 align=center>매출채권 잔액</TH></TR></THEAD> <TBODY> <TR> <TD height=20 vAlign=top width=138 align=center>삼성전자(주) </TD> <TD height=20 vAlign=top width=95 align=right>5,188,335</TD> <TD height=20 vAlign=top width=95 align=right>-</TD> <TD height=20 vAlign=top width=95 align=right>17,071,225</TD> <TD height=20 vAlign=top width=95 align=right>1,062,229</TD> <TD height=20 vAlign=top width=95 align=right>11,968,874</TD> <TD height=20 vAlign=top width=99 align=right>799,783</TD></TR> <TR> <TD height=20 vAlign=top width=138 align=center>S-LCD(주) </TD> <TD height=20 vAlign=top width=95 align=right>7,342,082</TD> <TD height=20 vAlign=top width=95 align=right>543,308</TD> <TD height=20 vAlign=top width=95 align=right>13,999,600</TD> <TD height=20 vAlign=top width=95 align=right>853,528</TD> <TD height=20 vAlign=top width=95 align=right>6,393,262</TD> <TD height=20 vAlign=top width=99 align=right>3,962</TD></TR> <TR> <TD height=20 vAlign=top width=138 align=center>티앤솔라 </TD> <TD height=20 vAlign=top width=95 align=right>60,300</TD> <TD height=20 vAlign=top width=95 align=right>-</TD> <TD height=20 vAlign=top width=95 align=right>5,879,416</TD> <TD height=20 vAlign=top width=95 align=right>1,706,802</TD> <TD height=20 vAlign=top width=95 align=right>11,500,691</TD> <TD height=20 vAlign=top width=99 align=right>18,464</TD></TR> <TR> <TD height=20 vAlign=top width=138 align=center>삼성디스플레이(주)</TD> <TD height=20 vAlign=top width=95 align=right>5,384,106</TD> <TD height=20 vAlign=top width=95 align=right>1,318,075</TD> <TD height=20 vAlign=top width=95 align=right>-</TD> <TD height=20 vAlign=top width=95 align=right>-</TD> <TD height=20 vAlign=top width=95 align=right>-</TD> <TD height=20 vAlign=top width=99 align=right>-</TD></TR> <TR> <TD height=20 vAlign=top width=138 align=center>기타 </TD> <TD height=20 vAlign=top width=95 align=right>2,504,134</TD> <TD height=20 vAlign=top width=95 align=right>255,072</TD> <TD height=20 vAlign=top width=95 align=right>5,143,141</TD> <TD height=20 vAlign=top width=95 align=right>213,461</TD> <TD height=20 vAlign=top width=95 align=right>4,955,946</TD> <TD height=20 vAlign=top width=99 align=right>700,430</TD></TR> <TR> <TD height=20 vAlign=top width=138 align=center>합 계 </TD> <TD height=20 vAlign=top width=95 align=right>20,478,957</TD> <TD height=20 vAlign=top width=95 align=right>2,116,455</TD> <TD height=20 vAlign=top width=95 align=right>42,093,382</TD> <TD height=20 vAlign=top width=95 align=right>3,836,021</TD> <TD height=20 vAlign=top width=95 align=right>34,818,773</TD> <TD height=20 vAlign=top width=99 align=right>1,522,639</TD></TR></TBODY></TABLE></P> <P> </P> <P> <TABLE border=1 width=785> <THEAD> <TR> <TH height=43 width=179 align=center>주주명</TH> <TH height=43 width=106 align=center>관계</TH> <TH height=43 width=109 align=center>소유주식 수</TH> <TH height=43 width=105 align=center>보호예수 및 <BR>의무예탁 물량</TH> <TH height=43 width=90 align=center>유통가능 <BR>주식수</TH> <TH height=43 width=142 align=center>보호예수기간</TH></TR></THEAD> <TBODY> <TR> <TD height=20 width=179 align=center>이윤용</TD> <TD height=20 width=106 align=center>최대주주 본인</TD> <TD height=20 width=109 align=right>3,396,000 </TD> <TD height=20 width=105 align=right>3,396,000 </TD> <TD height=20 width=90 align=right>-</TD> <TD height=20 width=142 align=center>상장 후 12개월</TD></TR> <TR> <TD height=20 width=179 align=center>진용</TD> <TD height=20 width=106 align=center>등기임원</TD> <TD height=20 width=109 align=right>320,000 </TD> <TD height=20 width=105 align=right>320,000 </TD> <TD height=20 width=90 align=right>-</TD> <TD height=20 width=142 align=center>상장 후 12개월</TD></TR> <TR> <TD height=43 width=179 align=center>IBK금융그룹중기<BR>상생투자조합</TD> <TD height=43 width=106 align=center>벤처금융</TD> <TD height=43 width=109 align=right>500,000 </TD> <TD height=43 width=105 align=right>486,580 </TD> <TD height=43 width=90 align=right>13,420 </TD> <TD height=43 width=142 align=center>상장 후 1개월</TD></TR> <TR> <TD height=43 width=179 align=center>KoFC-아주Pioneer Champ<BR>2010-9호투자조합</TD> <TD height=43 width=106 align=center>벤처금융</TD> <TD height=43 width=109 align=right>250,000 </TD> <TD height=43 width=105 align=right>243,290 </TD> <TD height=43 width=90 align=right>6,710</TD> <TD height=43 width=142 align=center>상장 후 1개월</TD></TR> <TR> <TD height=43 width=179 align=center>충남스타기업펀드<BR>1호투자조합</TD> <TD height=43 width=106 align=center>벤처금융</TD> <TD height=43 width=109 align=right>250,000 </TD> <TD height=43 width=105 align=right>243,290 </TD> <TD height=43 width=90 align=right>6,710</TD> <TD height=43 width=142 align=center>상장 후 1개월</TD></TR> <TR> <TD height=20 width=179 align=center>최슬기</TD> <TD height=20 width=106 align=center>제3자</TD> <TD height=20 width=109 align=right>490,000 </TD> <TD height=20 width=105 align=right>180,000 </TD> <TD height=20 width=90 align=right>310,000</TD> <TD height=20 width=142 align=center>상장 후 12개월</TD></TR> <TR> <TD height=20 width=179 align=center>우리사주조합</TD> <TD height=20 width=106 align=center>-</TD> <TD height=20 width=109 align=right>125,274 </TD> <TD height=20 width=105 align=right>125,274 </TD> <TD height=20 width=90 align=right>-</TD> <TD height=20 width=142 align=center>2013년 7월 10일까지</TD></TR> <TR> <TD height=20 width=179 align=center>기타주주</TD> <TD height=20 width=106 align=center>제3자</TD> <TD height=20 width=109 align=right>2,454,000 </TD> <TD height=20 width=105 align=right>- </TD> <TD height=20 width=90 align=right>2,454,000</TD> <TD height=20 width=142 align=center>-</TD></TR> <TR> <TD height=20 width=179 align=center>공모주식수</TD> <TD height=20 width=106 align=center>-</TD> <TD height=20 width=109 align=right>1,946,319 </TD> <TD height=20 width=105 align=right>58,390</TD> <TD height=20 width=90 align=right>1,887,929</TD> <TD height=20 width=142 align=center>상장 후 12개월</TD></TR> <TR> <TD height=20 width=179 align=center>계</TD> <TD height=20 width=106 align=center><BR></TD> <TD height=20 width=109 align=right>9,731,593</TD> <TD height=20 width=105 align=right>5,052,824</TD> <TD height=20 width=90 align=right>4,678,769</TD></TR></TBODY></TABLE></P> <P> </P> <P>당사는 2회에 걸쳐 임직원에게 주식매수선택권을 부여하였으며, 향후 주식매수선택권이 행사될 경우 현재보다 주식수가 증가되어 주가에 영향을 미칠 수 있습니다.</P> <P><BR>증권신고서 제출일 현재 당사의 임직원에 부여한 주식매수선택권의 내역은 다음과 같습니다.<BR><BR></P> <P> <TABLE border=1 width=686> <COLGROUP> <COL width=77></COL> <COL width=105></COL> <COL width=96></COL> <COL width=83></COL> <COL width=176></COL> <COL width=95></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=77 align=center>부여대상</TH> <TH height=20 width=105 align=center>부여주식종류</TH> <TH height=20 width=96 align=center>부여주식수</TH> <TH height=20 width=83 align=center>행사가격</TH> <TH height=20 width=176 align=center>행사기간</TH> <TH height=20 width=95 align=center>부여일</TH></TR></THEAD> <TBODY> <TR> <TD height=20 vAlign=top width=77 align=center>임직원</TD> <TD height=20 vAlign=top width=105 align=center>기명식보통주</TD> <TD height=20 vAlign=top width=96 align=center>86,000주</TD> <TD height=20 vAlign=top width=83 align=center>3,000원</TD> <TD height=20 vAlign=top width=176 align=center>2013.03.24~2018.03.24</TD> <TD height=20 vAlign=top width=95 align=center>2011.03.24</TD></TR> <TR> <TD height=20 vAlign=top width=77 align=center>임직원</TD> <TD height=20 vAlign=top width=105 align=center>기명식보통주</TD> <TD height=20 vAlign=top width=96 align=center>85,000주</TD> <TD height=20 vAlign=top width=83 align=center>5,000원</TD> <TD height=20 vAlign=top width=176 align=center>2014.03.23~2019.03.23</TD> <TD height=20 vAlign=top width=95 align=center>2012.03.23</TD></TR> <TR> <TD height=20 vAlign=top width=191 colSpan=2 align=center>합계</TD> <TD height=20 vAlign=top width=96 align=center>171,000주</TD> <TD height=20 vAlign=top width=372 colSpan=3 align=center><BR></TD></TR></TBODY></TABLE></P> <P>주) 증권신고서 제출일 현재 상기 행사가격은 2012년 4월 11일 기준일로 100% 무상증자로 인해 각각 1,500원, 2,500원으로 변동되었습니다.<BR></P> <P>1차, 2차 선정기준 검토] <TABLE class=nb width=600> <COLGROUP> <COL width=591></COL></COLGROUP> <TBODY> <TR> <TD height=20 vAlign=top width=591 align=right>(단위: 백만원)</TD></TR></TBODY></TABLE> <TABLE border=1 width=1052> <COLGROUP> <COL width=135></COL> <COL width=227></COL> <COL width=98></COL> <COL width=83></COL> <COL width=83></COL> <COL width=83></COL> <COL width=83></COL> <COL width=85></COL> <COL width=94></COL></COLGROUP> <THEAD> <TR> <TH height=50 rowSpan=2 width=135 align=center>최종 비교기업</TH> <TH height=50 rowSpan=2 width=227 align=center>사업 내용</TH> <TH height=50 rowSpan=2 width=98 align=center>소속업종</TH> <TH height=20 width=175 colSpan=2 align=center>2012년 반기</TH> <TH height=20 width=175 colSpan=2 align=center>2011년</TH> <TH height=20 width=188 colSpan=2 align=center>2011년</TH></TR> <TR> <TH height=20 width=83 align=center>영업이익</TH> <TH height=20 width=83 align=center>당기순이익</TH> <TH height=20 width=83 align=center>영업이익</TH> <TH height=20 width=83 align=center>당기순이익</TH> <TH height=20 width=85 align=center>영업이익율</TH> <TH height=20 width=94 align=center>당기순이익율</TH></TR></THEAD> <TBODY> <TR> <TD height=20 vAlign=top width=135 align=center>덕산하이메탈</TD> <TD height=20 vAlign=top width=227 align=center>OLED 유기재료, 솔더볼 제조</TD> <TD height=20 width=98 align=center>C26120</TD> <TD height=20 width=83 align=right>19,647</TD> <TD height=20 width=83 align=right>20,19 </TD> <TD height=20 width=83 align=right>34,726</TD> <TD height=20 width=83 align=right>34,568</TD> <TD height=20 width=85 align=right>26.8%</TD> <TD height=20 width=94 align=right>26.7%</TD></TR> <TR> <TD height=20 vAlign=top width=135 align=center>월덱스</TD> <TD height=20 vAlign=top width=227 align=center>반도체용 소재 제조</TD> <TD height=20 width=98 align=center>C26299</TD> <TD height=20 width=83 align=right>4,208</TD> <TD height=20 width=83 align=right>2,805</TD> <TD height=20 width=83 align=right>11,853</TD> <TD height=20 width=83 align=right>4,753</TD> <TD height=20 width=85 align=right>13.0%</TD> <TD height=20 width=94 align=right>5.2%</TD></TR> <TR> <TD height=20 vAlign=top width=135 align=center>원익머트리얼즈</TD> <TD height=20 vAlign=top width=227 align=center>반도체용 특수가스</TD> <TD height=20 width=98 align=center>C20121</TD> <TD height=20 width=83 align=right>10,834</TD> <TD height=20 width=83 align=right>9,358</TD> <TD height=20 width=83 align=right>19,752</TD> <TD height=20 width=83 align=right>15,725</TD> <TD height=20 width=85 align=right>21.9%</TD> <TD height=20 width=94 align=right>17.5%</TD></TR> <TR> <TD height=20 vAlign=top width=135 align=center>OCI머티리얼즈</TD> <TD height=20 vAlign=top width=227 align=center>산업용 특수가스</TD> <TD height=20 width=98 align=center>C20121</TD> <TD height=20 width=83 align=right>34,380</TD> <TD height=20 width=83 align=right>22,554</TD> <TD height=20 width=83 align=right>96,626</TD> <TD height=20 width=83 align=right>65,710</TD> <TD height=20 width=85 align=right>32.6%</TD> <TD height=20 width=94 align=right>22.2%</TD></TR> <TR> <TD height=20 vAlign=top width=135 align=center>이엔에프테크놀로지</TD> <TD height=20 vAlign=top width=227 align=center>반도체용 화학제품</TD> <TD height=20 width=98 align=center>C20499</TD> <TD height=20 width=83 align=right>12,539</TD> <TD height=20 width=83 align=right>9,370</TD> <TD height=20 width=83 align=right>18,023</TD> <TD height=20 width=83 align=right>12,545</TD> <TD height=20 width=85 align=right>11.0%</TD> <TD height=20 width=94 align=right>7.6%</TD></TR></TBODY></TABLE></P> <P>주) 상기의 비교회사 중 월덱스, OCI머티리얼즈, 이엔에프테크놀로지의 2011년 재무수치는 연결재무제표의 수치 적용<BR></P> <P> </P> <P> 2012년 반기 기준 PER 산정</P> <P></P> <P> <TABLE border=1 width=822> <COLGROUP> <COL width=133></COL> <COL width=127></COL> <COL width=127></COL> <COL width=127></COL> <COL width=127></COL> <COL width=127></COL></COLGROUP> <THEAD> <TR> <TH height=43 width=133 align=center>구분</TH> <TH height=43 width=127 align=center>덕산하이메탈</TH> <TH height=43 width=127 align=center>월덱스</TH> <TH height=43 width=127 align=center>원익머트리얼즈</TH> <TH height=43 width=127 align=center>OCI머티리얼즈</TH> <TH height=43 width=127 align=center>이엔에프<BR>테크놀로지</TH></TR></THEAD> <TBODY> <TR> <TD height=20 width=133 align=center>당기순이익(백만원)</TD> <TD height=20 width=127 align=right>20,192 </TD> <TD height=20 width=127 align=right>2,805 </TD> <TD height=20 width=127 align=right>9,358 </TD> <TD height=20 width=127 align=right>22,554</TD> <TD height=20 width=127 align=right>9,370</TD></TR> <TR> <TD height=20 width=133 align=center>발행주식수(주)</TD> <TD height=20 width=127 align=right>29,392,370 </TD> <TD height=20 width=127 align=right>7,000,000 </TD> <TD height=20 width=127 align=right>5,909,000</TD> <TD height=20 width=127 align=right>10,547,673</TD> <TD height=20 width=127 align=right>14,200,000</TD></TR> <TR> <TD height=20 width=133 align=center>주당순이익(원)</TD> <TD height=20 width=127 align=right>1,374 </TD> <TD height=20 width=127 align=right>801 </TD> <TD height=20 width=127 align=right>3,167 </TD> <TD height=20 width=127 align=right>4,277</TD> <TD height=20 width=127 align=right>1,320 </TD></TR> <TR> <TD height=20 width=133 align=center>기준주가(원)</TD> <TD height=20 width=127 align=right>21,383</TD> <TD height=20 width=127 align=right>6,747</TD> <TD height=20 width=127 align=right>32,750</TD> <TD height=20 width=127 align=right>45,300</TD> <TD height=20 width=127 align=right>12,120</TD></TR> <TR> <TD height=20 width=133 align=center>PER 배수</TD> <TD height=20 width=127 align=right>15.6</TD> <TD height=20 width=127 align=right>8.4</TD> <TD height=20 width=127 align=right>10.3</TD> <TD height=20 width=127 align=right>10.6</TD> <TD height=20 width=127 align=right>9.2</TD></TR> <TR> <TD height=20 width=133 align=center>적용 PER(배)</TD> <TD height=20 width=671 colSpan=5 align=center>10.8</TD></TR></TBODY></TABLE> <TABLE class=nb width=623> <COLGROUP> <COL width=50></COL> <COL width=555></COL></COLGROUP> <TBODY> <TR> <TD height=20 vAlign=top width=50>주1)</TD> <TD height=20 vAlign=top width=555>반기순이익: 2012년 반기보고서 및 사업보고서를 참고하였습니다.</TD></TR> <TR> <TD height=20 vAlign=top width=50>주2)</TD> <TD height=20 vAlign=top width=555>발행주식수: 분석기준일 현재 발행주식 총수입니다.</TD></TR></TBODY></TABLE></P> <P> </P> <P> 2012년 반기 기준 비교가치 산출 <TABLE border=1 width=467> <COLGROUP> <COL width=198></COL> <COL width=134></COL> <COL width=108></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=198 align=center>구 분</TH> <TH height=20 width=134 align=center>와이엠씨(주)</TH> <TH height=20 width=108 align=center>비 고</TH></TR></THEAD> <TBODY> <TR> <TD height=43 vAlign=top width=198>2012년 반기순이익(백만원)<BR>(K-IFRS)</TD> <TD height=43 width=134 align=right>2,979</TD> <TD height=43 width=108 align=center>A</TD></TR> <TR> <TD height=24 vAlign=top width=198>연환산 당기순이익(백만원)</TD> <TD height=24 width=134 align=right>5,958</TD> <TD height=24 vAlign=top width=108 align=center>B = A*2</TD></TR> <TR> <TD height=20 vAlign=top width=198>적용 주식수(주1)</TD> <TD height=20 width=134 align=right>9,731,593</TD> <TD height=20 vAlign=top width=108 align=center>C</TD></TR> <TR> <TD height=20 vAlign=top width=198>EPS(원) (주2)</TD> <TD height=20 width=134 align=right>612 </TD> <TD height=20 vAlign=top width=108 align=center>D = B / A</TD></TR> <TR> <TD height=20 vAlign=top width=198>적용PER(배)</TD> <TD height=20 width=134 align=right>10.8</TD> <TD height=20 vAlign=top width=108 align=center>E</TD></TR> <TR> <TD height=20 vAlign=top width=198>주당가치(원)</TD> <TD height=20 width=134 align=right>6,606</TD> <TD height=20 vAlign=top width=108 align=center>F = D * E</TD></TR></TBODY></TABLE></P> <P>(주1) 적용주식수는 신고서 제출일 현재 발행주식 총수(7,785,274주)에 본 공모에 따른 신주모집분(1,946,319주)을 고려하여 계산된 주식수입니다.<BR>(주2) EPS는 적용 순이익을 적용 주식수로 나누어 산정한 수치입니다.<BR></P> <P>비교가치 산출 <TABLE border=1 width=450> <COLGROUP> <COL width=141></COL> <COL width=141></COL> <COL width=141></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=141 align=center>구 분</TH> <TH height=20 width=141 align=center>2012년 반기 기준</TH> <TH height=20 width=141 align=center>2011년 기준</TH></TR></THEAD> <TBODY> <TR> <TD height=20 vAlign=top width=141>주당가치(원)</TD> <TD height=20 width=141 align=center>6,606</TD> <TD height=20 width=141 align=center>6,682</TD></TR> <TR> <TD height=20 vAlign=top width=141>평균 주당가치(원)</TD> <TD height=20 width=291 colSpan=2 align=center>6,644</TD></TR></TBODY></TABLE></P> <P>(주) 평균 주당가치는 2011년 기준 주당가치와 2012년 반기 기준 주당가치의 산술평균입니다.<BR><BR>(5) 공모희망가액의 산정</P> <P> <TABLE border=1 width=576> <COLGROUP> <COL width=165></COL> <COL width=155></COL> <COL width=229></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=165 align=center>구분</TH> <TH height=20 width=155 align=center>PER 지표 적용</TH> <TH height=20 width=229 align=center>비고</TH></TR></THEAD> <TBODY> <TR> <TD height=20 vAlign=top width=165 align=center>비교가치 주당 평가액</TD> <TD height=20 vAlign=top width=155 align=center>6,644원</TD> <TD height=20 vAlign=top width=229 align=center>PER에 의한 기준가격 산출</TD></TR> <TR> <TD height=20 vAlign=top width=165 align=center>주당 공모희망가액</TD> <TD height=20 vAlign=top width=155 align=center>5,100원~6,000원</TD> <TD height=20 vAlign=top width=229 align=center>평가액 대비 76.8%~ 90.3%</TD></TR> <TR> <TD height=20 vAlign=top width=165 align=center>확정공모가액 (주)</TD> <TD style="COLOR: #ff0000" height=20 vAlign=top width=155 align=center>6,000원</TD> <TD height=20 vAlign=top width=229 align=center>-</TD></TR></TBODY></TABLE></P> <P><SPAN>(주) 확정공모가액은 수요예측 결과를 반영하여</SPAN><SPAN style="COLOR: #ff0000"> 1주당 6,000원으로 결정하였습니다</SPAN></P> <P><SPAN style="COLOR: #ff0000"></SPAN> </P> <P><SPAN style="COLOR: #ff0000">요약재무제표<BR><BR>[2012년 상반기]<BR><BR> <TABLE class=nb width=582> <COLGROUP> <COL width=282></COL> <COL width=282></COL></COLGROUP> <TBODY> <TR> <TD height=20 vAlign=top width=282><BR></TD> <TD height=20 vAlign=top width=282 align=right>(단위: 백만원)</TD></TR></TBODY></TABLE> <TABLE border=1 width=933> <COLGROUP> <COL width=116></COL> <COL width=124></COL> <COL width=123></COL> <COL width=123></COL> <COL width=132></COL> <COL width=106></COL> <COL width=146></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=116 align=center>구 분</TH> <TH height=20 width=124 align=center>와이엠씨</TH> <TH height=20 width=123 align=center>덕산하이메탈</TH> <TH height=20 width=123 align=center>월덱스</TH> <TH height=20 width=132 align=center>원익머트리얼즈</TH> <TH height=20 width=106 align=center>OCI머티리얼즈</TH> <TH height=20 width=146 align=center>이엔에프테크놀로지</TH></TR></THEAD> <TBODY> <TR> <TD height=20 vAlign=top width=116>자산총계</TD> <TD height=20 vAlign=top width=124 align=right>32,884 </TD> <TD height=20 vAlign=top width=123 align=right>174,686 </TD> <TD height=20 vAlign=top width=123 align=right>119,685 </TD> <TD height=20 vAlign=top width=132 align=right>137,854 </TD> <TD height=20 vAlign=top width=106 align=right>610,050</TD> <TD height=20 vAlign=top width=146 align=right>135,384 </TD></TR> <TR> <TD height=20 vAlign=top width=116>유동자산</TD> <TD height=20 vAlign=top width=124 align=right>18,103 </TD> <TD height=20 vAlign=top width=123 align=right>69,894 </TD> <TD height=20 vAlign=top width=123 align=right>34,145 </TD> <TD height=20 vAlign=top width=132 align=right>78,091 </TD> <TD height=20 vAlign=top width=106 align=right>92,772</TD> <TD height=20 vAlign=top width=146 align=right>54,904 </TD></TR> <TR> <TD height=20 vAlign=top width=116>비유동자산</TD> <TD height=20 vAlign=top width=124 align=right>14,781 </TD> <TD height=20 vAlign=top width=123 align=right>104,792 </TD> <TD height=20 vAlign=top width=123 align=right>85,540 </TD> <TD height=20 vAlign=top width=132 align=right>59,763 </TD> <TD height=20 vAlign=top width=106 align=right>517,278</TD> <TD height=20 vAlign=top width=146 align=right>80,480 </TD></TR> <TR> <TD height=20 vAlign=top width=116>부채총계</TD> <TD height=20 vAlign=top width=124 align=right>13,167 </TD> <TD height=20 vAlign=top width=123 align=right>15,055 </TD> <TD height=20 vAlign=top width=123 align=right>63,101 </TD> <TD height=20 vAlign=top width=132 align=right>18,950 </TD> <TD height=20 vAlign=top width=106 align=right>270,083</TD> <TD height=20 vAlign=top width=146 align=right>48,232 </TD></TR> <TR> <TD height=20 vAlign=top width=116>유동부채</TD> <TD height=20 vAlign=top width=124 align=right>5,372 </TD> <TD height=20 vAlign=top width=123 align=right>10,821 </TD> <TD height=20 vAlign=top width=123 align=right>26,054 </TD> <TD height=20 vAlign=top width=132 align=right>14,098 </TD> <TD height=20 vAlign=top width=106 align=right>98,160</TD> <TD height=20 vAlign=top width=146 align=right>45,095 </TD></TR> <TR> <TD height=20 vAlign=top width=116>비유동부채</TD> <TD height=20 vAlign=top width=124 align=right>7,795 </TD> <TD height=20 vAlign=top width=123 align=right>4,234 </TD> <TD height=20 vAlign=top width=123 align=right>37,047 </TD> <TD height=20 vAlign=top width=132 align=right>4,852 </TD> <TD height=20 vAlign=top width=106 align=right>171,923</TD> <TD height=20 vAlign=top width=146 align=right>3,137 </TD></TR> <TR> <TD height=20 vAlign=top width=116>자본총계</TD> <TD height=20 vAlign=top width=124 align=right>19,717 </TD> <TD height=20 vAlign=top width=123 align=right>159,631 </TD> <TD height=20 vAlign=top width=123 align=right>56,584 </TD> <TD height=20 vAlign=top width=132 align=right>118,904 </TD> <TD height=20 vAlign=top width=106 align=right>339,967</TD> <TD height=20 vAlign=top width=146 align=right>87,152 </TD></TR> <TR> <TD height=20 vAlign=top width=116>자본금</TD> <TD height=20 vAlign=top width=124 align=right>3,893 </TD> <TD height=20 vAlign=top width=123 align=right>5,878 </TD> <TD height=20 vAlign=top width=123 align=right>3,500 </TD> <TD height=20 vAlign=top width=132 align=right>2,955 </TD> <TD height=20 vAlign=top width=106 align=right>5,274</TD> <TD height=20 vAlign=top width=146 align=right>7,100 </TD></TR> <TR> <TD height=20 vAlign=top width=116>기타불입자본</TD> <TD height=20 vAlign=top width=124 align=right>3,533 </TD> <TD height=20 vAlign=top width=123 align=right>62,215 </TD> <TD height=20 vAlign=top width=123 align=right>23,428 </TD> <TD height=20 vAlign=top width=132 align=right>58,434 </TD> <TD height=20 vAlign=top width=106 align=right>67,649</TD> <TD height=20 vAlign=top width=146 align=right>12,045 </TD></TR> <TR> <TD height=20 vAlign=top width=116>이익잉여금</TD> <TD height=20 vAlign=top width=124 align=right>12,291 </TD> <TD height=20 vAlign=top width=123 align=right>91,538 </TD> <TD height=20 vAlign=top width=123 align=right>29,656 </TD> <TD height=20 vAlign=top width=132 align=right>57,515 </TD> <TD height=20 vAlign=top width=106 align=right>267,044</TD> <TD height=20 vAlign=top width=146 align=right>68,007 </TD></TR> <TR> <TD height=20 vAlign=top width=116>매출액</TD> <TD height=20 vAlign=top width=124 align=right>20,479 </TD> <TD height=20 vAlign=top width=123 align=right>69,423 </TD> <TD height=20 vAlign=top width=123 align=right>25,963 </TD> <TD height=20 vAlign=top width=132 align=right>50,432 </TD> <TD height=20 vAlign=top width=106 align=right>137,603</TD> <TD height=20 vAlign=top width=146 align=right>112,999 </TD></TR> <TR> <TD height=20 vAlign=top width=116>영업이익</TD> <TD height=20 vAlign=top width=124 align=right>3,654 </TD> <TD height=20 vAlign=top width=123 align=right>19,647 </TD> <TD height=20 vAlign=top width=123 align=right>4,208 </TD> <TD height=20 vAlign=top width=132 align=right>10,834 </TD> <TD height=20 vAlign=top width=106 align=right>34,380</TD> <TD height=20 vAlign=top width=146 align=right>12,539 </TD></TR> <TR> <TD height=20 vAlign=top width=116>당기순이익</TD> <TD height=20 vAlign=top width=124 align=right>2,979 </TD> <TD height=20 vAlign=top width=123 align=right>20,192 </TD> <TD height=20 vAlign=top width=123 align=right>2,805 </TD> <TD height=20 vAlign=top width=132 align=right>9,358 </TD> <TD height=20 vAlign=top width=106 align=right>22,554</TD> <TD height=20 vAlign=top width=146 align=right>9,370 </TD></TR> <TR> <TD height=20 vAlign=top width=116>총포괄손익</TD> <TD height=20 vAlign=top width=124 align=right>2,951 </TD> <TD height=20 vAlign=top width=123 align=right>19,854 </TD> <TD height=20 vAlign=top width=123 align=right>2,805 </TD> <TD height=20 vAlign=top width=132 align=right>9,356 </TD> <TD height=20 vAlign=top width=106 align=right>22,518</TD> <TD height=20 vAlign=top width=146 align=right>9,024 </TD></TR></TBODY></TABLE></P> <P>주1) 비교대상회사의 2012년 상반기 재무자료는 Dart공시자료를 참조하였습니다.<BR>주2) 상기 재무수치는 K-IFRS 기준입니다.<BR></P> <P>비교 대상 회사의 주요 재무비율<BR><BR>[2012년 상반기]<BR>(단위: %, 배) <TABLE border=1 width=965> <COLGROUP> <COL width=86></COL> <COL width=140></COL> <COL width=89></COL> <COL width=107></COL> <COL width=100></COL> <COL width=116></COL> <COL width=113></COL> <COL width=142></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=86 align=center>구분</TH> <TH height=20 width=140 align=center>재 무 비 율</TH> <TH height=20 width=89 align=center>와이엠씨</TH> <TH height=20 width=107 align=center>덕산하이메탈</TH> <TH height=20 width=100 align=center>월덱스</TH> <TH height=20 width=116 align=center>원익머트리얼즈</TH> <TH height=20 width=113 align=center>OCI머티리얼즈</TH> <TH height=20 width=142 align=center>이엔에프테크놀로지</TH></TR></THEAD> <TBODY> <TR> <TD height=110 rowSpan=4 width=86 align=center>성장성</TD> <TD height=20 vAlign=top width=140>매출액 증가율</TD> <TD height=20 vAlign=top width=89 align=right>- 2.70 </TD> <TD height=20 vAlign=top width=107 align=right>7.27 </TD> <TD height=20 vAlign=top width=100 align=right>- 14.97 </TD> <TD height=20 vAlign=top width=116 align=right>12.03 </TD> <TD height=20 vAlign=top width=113 align=right>- 7.16</TD> <TD height=20 vAlign=top width=142 align=right>37.54 </TD></TR> <TR> <TD height=20 vAlign=top width=140>영업이익 증가율</TD> <TD height=20 vAlign=top width=89 align=right>16.52 </TD> <TD height=20 vAlign=top width=107 align=right>13.15 </TD> <TD height=20 vAlign=top width=100 align=right>- 23.33 </TD> <TD height=20 vAlign=top width=116 align=right>9.70 </TD> <TD height=20 vAlign=top width=113 align=right>- 29.71</TD> <TD height=20 vAlign=top width=142 align=right>31.82 </TD></TR> <TR> <TD height=20 vAlign=top width=140>당기순이익 증가율</TD> <TD height=20 vAlign=top width=89 align=right>11.64 </TD> <TD height=20 vAlign=top width=107 align=right>16.82 </TD> <TD height=20 vAlign=top width=100 align=right>- 10.24 </TD> <TD height=20 vAlign=top width=116 align=right>19.02 </TD> <TD height=20 vAlign=top width=113 align=right>- 32.79</TD> <TD height=20 vAlign=top width=142 align=right>28.90 </TD></TR> <TR> <TD height=20 vAlign=top width=140>총자산 증가율</TD> <TD height=20 vAlign=top width=89 align=right>20.61 </TD> <TD height=20 vAlign=top width=107 align=right>15.06 </TD> <TD height=20 vAlign=top width=100 align=right>5.94 </TD> <TD height=20 vAlign=top width=116 align=right>4.65 </TD> <TD height=20 vAlign=top width=113 align=right>0.51</TD> <TD height=20 vAlign=top width=142 align=right>9.60 </TD></TR> <TR> <TD height=80 rowSpan=3 width=86 align=center>활동성</TD> <TD height=20 vAlign=top width=140>총자산 회전율</TD> <TD height=20 vAlign=top width=89 align=right>1.36 </TD> <TD height=20 vAlign=top width=107 align=right>0.85 </TD> <TD height=20 vAlign=top width=100 align=right>0.45 </TD> <TD height=20 vAlign=top width=116 align=right>0.75 </TD> <TD height=20 vAlign=top width=113 align=right>0.45</TD> <TD height=20 vAlign=top width=142 align=right>1.75 </TD></TR> <TR> <TD height=20 vAlign=top width=140>재고자산 회전율</TD> <TD height=20 vAlign=top width=89 align=right>6.00 </TD> <TD height=20 vAlign=top width=107 align=right>11.63 </TD> <TD height=20 vAlign=top width=100 align=right>4.34 </TD> <TD height=20 vAlign=top width=116 align=right>7.99 </TD> <TD height=20 vAlign=top width=113 align=right>5.62 </TD> <TD height=20 vAlign=top width=142 align=right>14.23 </TD></TR> <TR> <TD height=20 vAlign=top width=140>매출채권회전율</TD> <TD height=20 vAlign=top width=89 align=right>13.76 </TD> <TD height=20 vAlign=top width=107 align=right>15.02 </TD> <TD height=20 vAlign=top width=100 align=right>6.75 </TD> <TD height=20 vAlign=top width=116 align=right>15.48 </TD> <TD height=20 vAlign=top width=113 align=right>9.99</TD> <TD height=20 vAlign=top width=142 align=right>9.50 </TD></TR> <TR> <TD height=110 rowSpan=4 width=86 align=center>수익성</TD> <TD height=20 vAlign=top width=140>매출액 영업이익율</TD> <TD height=20 vAlign=top width=89 align=right>17.84 </TD> <TD height=20 vAlign=top width=107 align=right>28.30 </TD> <TD height=20 vAlign=top width=100 align=right>16.21 </TD> <TD height=20 vAlign=top width=116 align=right>21.48 </TD> <TD height=20 vAlign=top width=113 align=right>24.98</TD> <TD height=20 vAlign=top width=142 align=right>11.10 </TD></TR> <TR> <TD height=20 vAlign=top width=140>매출액 순이익율</TD> <TD height=20 vAlign=top width=89 align=right>14.55 </TD> <TD height=20 vAlign=top width=107 align=right>29.09 </TD> <TD height=20 vAlign=top width=100 align=right>10.80 </TD> <TD height=20 vAlign=top width=116 align=right>18.56 </TD> <TD height=20 vAlign=top width=113 align=right>16.39</TD> <TD height=20 vAlign=top width=142 align=right>8.29 </TD></TR> <TR> <TD height=20 vAlign=top width=140>총자산 순이익율</TD> <TD height=20 vAlign=top width=89 align=right>19.81 </TD> <TD height=20 vAlign=top width=107 align=right>24.74 </TD> <TD height=20 vAlign=top width=100 align=right>4.82 </TD> <TD height=20 vAlign=top width=116 align=right>13.89 </TD> <TD height=20 vAlign=top width=113 align=right>7.41</TD> <TD height=20 vAlign=top width=142 align=right>14.48 </TD></TR> <TR> <TD height=20 vAlign=top width=140>자기자본 순이익율</TD> <TD height=20 vAlign=top width=89 align=right>37.43 </TD> <TD height=20 vAlign=top width=107 align=right>27.09 </TD> <TD height=20 vAlign=top width=100 align=right>10.10 </TD> <TD height=20 vAlign=top width=116 align=right>16.44 </TD> <TD height=20 vAlign=top width=113 align=right>13.56</TD> <TD height=20 vAlign=top width=142 align=right>22.61 </TD></TR> <TR> <TD height=80 rowSpan=3 width=86 align=center>안정성</TD> <TD height=20 vAlign=top width=140>부채비율</TD> <TD height=20 vAlign=top width=89 align=right>66.78 </TD> <TD height=20 vAlign=top width=107 align=right>9.43 </TD> <TD height=20 vAlign=top width=100 align=right>111.52 </TD> <TD height=20 vAlign=top width=116 align=right>15.94 </TD> <TD height=20 vAlign=top width=113 align=right>79.44</TD> <TD height=20 vAlign=top width=142 align=right>55.34 </TD></TR> <TR> <TD height=20 vAlign=top width=140>차입금의존도</TD> <TD height=20 vAlign=top width=89 align=right>40.48 </TD> <TD height=20 vAlign=top width=107 align=right>1.48 </TD> <TD height=20 vAlign=top width=100 align=right>81.76 </TD> <TD height=20 vAlign=top width=116 align=right>- </TD> <TD height=20 vAlign=top width=113 align=right>67.31</TD> <TD height=20 vAlign=top width=142 align=right>20.63 </TD></TR> <TR> <TD height=20 vAlign=top width=140>유동비율</TD> <TD height=20 vAlign=top width=89 align=right>336.99 </TD> <TD height=20 vAlign=top width=107 align=right>645.91 </TD> <TD height=20 vAlign=top width=100 align=right>131.05 </TD> <TD height=20 vAlign=top width=116 align=right>553.92 </TD> <TD height=20 vAlign=top width=113 align=right>94.51</TD> <TD height=20 vAlign=top width=142 align=right>121.75 </TD></TR></TBODY></TABLE></P> <P>주1) 2012년 상반기는 K-IFRS기준에 의한 재무비율을 산정하였으며 연단위 비교가 필요한 부분은 K-IFRS 기준의 2011년 반기 연환산 수치를 적용하여 경영성과를 비교하여 산정하였습니다.<BR></P></SPAN>