<![CDATA[
<P>당사는 산업의 기초소재인 철강재(냉연 및 열연강판)를 고객사가 요구하는 규격으로 전ㆍ절단 가공하여 자동차, 산업기기, 건자재 등 모든산업분야에 공급하며, 건축자재(이중바닥재)를 가공, 제조하여 건설사를 통해 인텔리전트빌딩, 첨단오피스빌딩, 병원 및 공공기관등에 제조, 납품 및 시공하는 업체입니다.</P>
<P> </P>
<P>
<TABLE class=nb width=600>
<TBODY>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=600 align=center>【당사 사업부별 매출 구성】</TD></TR></TBODY></TABLE>
<TABLE class=nb width=600>
<COLGROUP>
<COL width=600></COL></COLGROUP>
<TBODY>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=600 align=right>(단위 : 백만원, %)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=600>
<COLGROUP>
<COL width=155></COL>
<COL width=112></COL>
<COL width=111></COL>
<COL width=111></COL>
<COL width=111></COL></COLGROUP>
<THEAD>
<TR>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center></TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=center>2014년 반기</TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=center>2013년</TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=center>2012년</TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=center>2011년</TH></TR></THEAD>
<TBODY>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center>철강사업부</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=right>136,998 </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>319,889 </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>359,537 </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>364,154 </TD></TR>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center>비중</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=right>96.55% </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>95.69% </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>97.36% </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>96.95% </TD></TR>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center>RAF사업부</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=right>4,895 </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>14,400 </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>9,755 </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>11,464 </TD></TR>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center>비중</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=right>3.45% </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>4.31% </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>2.64% </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>3.05% </TD></TR>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center>합계</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=right>141,893 </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>334,289 </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>369,292 </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>375,619 </TD></TR>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center>비중</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=right>100.00% </TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right><SPAN>100.00% </SPAN><BR></TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right><SPAN>100.00% </SPAN><BR></TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right><SPAN>100.00%</SPAN></TD></TR></TBODY></TABLE><BR>국내 냉연판매 가공센터 경쟁업체 현황】</P>
<P>
<TABLE class=nb width=759>
<COLGROUP>
<COL width=759></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 width=759 align=right>(단위 : 백만원, %)</TD></TR></TBODY></TABLE></P>
<P>
<TABLE border=1 width=759>
<COLGROUP>
<COL width=41></COL>
<COL width=166></COL>
<COL width=92></COL>
<COL width=92></COL>
<COL width=92></COL>
<COL width=92></COL>
<COL width=92></COL>
<COL width=92></COL></COLGROUP>
<THEAD>
<TR>
<TH height=50 rowSpan=2 width=41 align=center>구분</TH>
<TH height=50 rowSpan=2 width=166 align=center>업체명</TH>
<TH height=20 width=184 colSpan=2 align=center>2013년</TH>
<TH height=20 width=184 colSpan=2 align=center>2012년</TH>
<TH height=20 width=184 colSpan=2 align=center>2011년</TH></TR>
<TR>
<TH height=20 width=92 align=center>매출액</TH>
<TH height=20 width=92 align=center>점유율</TH>
<TH height=20 width=92 align=center>매출액</TH>
<TH height=20 width=92 align=center>점유율</TH>
<TH height=20 width=92 align=center>매출액</TH>
<TH height=20 width=92 align=center>점유율</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 vAlign=top width=41>
<P>1</P></TD>
<TD height=20 vAlign=top width=166>
<P>세운철강(주)</P></TD>
<TD height=20 width=92 align=right>742,005 </TD>
<TD height=20 width=92 align=right>9.02%</TD>
<TD height=20 width=92 align=right>813,331 </TD>
<TD height=20 width=92 align=right>9.45%</TD>
<TD height=20 width=92 align=right>857,559 </TD>
<TD height=20 width=92 align=right>9.53%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>2</P></TD>
<TD height=20 vAlign=top width=166>
<P>신라철강(주)</P></TD>
<TD height=20 width=92 align=right>424,087 </TD>
<TD height=20 width=92 align=right>5.16%</TD>
<TD height=20 width=92 align=right>505,138 </TD>
<TD height=20 width=92 align=right>5.87%</TD>
<TD height=20 width=92 align=right>518,576 </TD>
<TD height=20 width=92 align=right>5.76%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>3</P></TD>
<TD height=20 vAlign=top width=166>
<P>동명스틸(주)</P></TD>
<TD height=20 width=92 align=right>352,884 </TD>
<TD height=20 width=92 align=right>4.29%</TD>
<TD height=20 width=92 align=right>380,297 </TD>
<TD height=20 width=92 align=right>4.42%</TD>
<TD height=20 width=92 align=right>403,278 </TD>
<TD height=20 width=92 align=right>4.48%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>4</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)대창스틸</P></TD>
<TD height=20 width=92 align=right>334,289 </TD>
<TD height=20 width=92 align=right>4.06%</TD>
<TD height=20 width=92 align=right>369,292 </TD>
<TD height=20 width=92 align=right>4.29%</TD>
<TD height=20 width=92 align=right>375,619 </TD>
<TD height=20 width=92 align=right>4.17%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>5</P></TD>
<TD height=20 vAlign=top width=166>
<P>경남스틸(주)</P></TD>
<TD height=20 width=92 align=right>305,659 </TD>
<TD height=20 width=92 align=right>3.72%</TD>
<TD height=20 width=92 align=right>313,154 </TD>
<TD height=20 width=92 align=right>3.64%</TD>
<TD height=20 width=92 align=right>337,881 </TD>
<TD height=20 width=92 align=right>3.75%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>6</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)윈스틸</P></TD>
<TD height=20 width=92 align=right>287,886 </TD>
<TD height=20 width=92 align=right>3.50%</TD>
<TD height=20 width=92 align=right>303,147 </TD>
<TD height=20 width=92 align=right>3.52%</TD>
<TD height=20 width=92 align=right>347,749 </TD>
<TD height=20 width=92 align=right>3.86%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>7</P></TD>
<TD height=20 vAlign=top width=166>
<P>금강철강(주)</P></TD>
<TD height=20 width=92 align=right>246,531 </TD>
<TD height=20 width=92 align=right>3.00%</TD>
<TD height=20 width=92 align=right>256,210 </TD>
<TD height=20 width=92 align=right>2.98%</TD>
<TD height=20 width=92 align=right>289,119 </TD>
<TD height=20 width=92 align=right>3.21%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>8</P></TD>
<TD height=20 vAlign=top width=166>
<P>부국철강(주)</P></TD>
<TD height=20 width=92 align=right>244,876 </TD>
<TD height=20 width=92 align=right>2.98%</TD>
<TD height=20 width=92 align=right>298,697 </TD>
<TD height=20 width=92 align=right>3.47%</TD>
<TD height=20 width=92 align=right>279,495 </TD>
<TD height=20 width=92 align=right>3.10%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>9</P></TD>
<TD height=20 vAlign=top width=166>
<P>한양철강공업(주)</P></TD>
<TD height=20 width=92 align=right>238,993 </TD>
<TD height=20 width=92 align=right>2.91%</TD>
<TD height=20 width=92 align=right>217,278 </TD>
<TD height=20 width=92 align=right>2.52%</TD>
<TD height=20 width=92 align=right>223,312 </TD>
<TD height=20 width=92 align=right>2.48%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>10</P></TD>
<TD height=20 vAlign=top width=166>
<P>대지철강(주)</P></TD>
<TD height=20 width=92 align=right>209,935 </TD>
<TD height=20 width=92 align=right>2.55%</TD>
<TD height=20 width=92 align=right>190,397 </TD>
<TD height=20 width=92 align=right>2.21%</TD>
<TD height=20 width=92 align=right>161,869 </TD>
<TD height=20 width=92 align=right>1.80%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>11</P></TD>
<TD height=20 vAlign=top width=166>
<P>대협철강(주)</P></TD>
<TD height=20 width=92 align=right>189,679 </TD>
<TD height=20 width=92 align=right>2.31%</TD>
<TD height=20 width=92 align=right>183,329 </TD>
<TD height=20 width=92 align=right>2.13%</TD>
<TD height=20 width=92 align=right>196,720 </TD>
<TD height=20 width=92 align=right>2.19%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>12</P></TD>
<TD height=20 vAlign=top width=166>
<P>창화철강(주)</P></TD>
<TD height=20 width=92 align=right>114,154 </TD>
<TD height=20 width=92 align=right>1.39%</TD>
<TD height=20 width=92 align=right>113,492 </TD>
<TD height=20 width=92 align=right>1.32%</TD>
<TD height=20 width=92 align=right>125,138 </TD>
<TD height=20 width=92 align=right>1.39%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>13</P></TD>
<TD height=20 vAlign=top width=166>
<P>국일철강(주)</P></TD>
<TD height=20 width=92 align=right>105,357 </TD>
<TD height=20 width=92 align=right>1.28%</TD>
<TD height=20 width=92 align=right>126,234 </TD>
<TD height=20 width=92 align=right>1.47%</TD>
<TD height=20 width=92 align=right>129,474 </TD>
<TD height=20 width=92 align=right>1.44%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>14</P></TD>
<TD height=20 vAlign=top width=166>
<P>대림철강(주)</P></TD>
<TD height=20 width=92 align=right>101,487 </TD>
<TD height=20 width=92 align=right>1.23%</TD>
<TD height=20 width=92 align=right>105,207 </TD>
<TD height=20 width=92 align=right>1.22%</TD>
<TD height=20 width=92 align=right>119,132 </TD>
<TD height=20 width=92 align=right>1.32%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>15</P></TD>
<TD height=20 vAlign=top width=166>
<P>부일철강(주)</P></TD>
<TD height=20 width=92 align=right>92,455 </TD>
<TD height=20 width=92 align=right>1.12%</TD>
<TD height=20 width=92 align=right>109,176 </TD>
<TD height=20 width=92 align=right>1.27%</TD>
<TD height=20 width=92 align=right>146,834 </TD>
<TD height=20 width=92 align=right>1.63%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>16</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)천광스틸</P></TD>
<TD height=20 width=92 align=right>92,133 </TD>
<TD height=20 width=92 align=right>1.12%</TD>
<TD height=20 width=92 align=right>94,067 </TD>
<TD height=20 width=92 align=right>1.09%</TD>
<TD height=20 width=92 align=right>79,036 </TD>
<TD height=20 width=92 align=right>0.88%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>17</P></TD>
<TD height=20 vAlign=top width=166>
<P>세운비엔씨(주)</P></TD>
<TD height=20 width=92 align=right>39,158 </TD>
<TD height=20 width=92 align=right>0.48%</TD>
<TD height=20 width=92 align=right>68,547 </TD>
<TD height=20 width=92 align=right>0.80%</TD>
<TD height=20 width=92 align=right>95,357 </TD>
<TD height=20 width=92 align=right>1.06%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>18</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)예산철강</P></TD>
<TD height=20 width=92 align=right>8,678 </TD>
<TD height=20 width=92 align=right>0.11%</TD>
<TD height=20 width=92 align=right>12,071 </TD>
<TD height=20 width=92 align=right>0.14%</TD>
<TD height=20 width=92 align=right>23,510 </TD>
<TD height=20 width=92 align=right>0.26%</TD></TR>
<TR>
<TD height=20 vAlign=top width=207 colSpan=2>포스코 계열 18개사</TD>
<TD height=20 width=92 align=right>4,130,247 </TD>
<TD height=20 width=92 align=right>50.22%</TD>
<TD height=20 width=92 align=right>4,459,064 </TD>
<TD height=20 width=92 align=right>51.79%</TD>
<TD height=20 width=92 align=right>4,709,655 </TD>
<TD height=20 width=92 align=right>52.32%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>1</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)삼우</P></TD>
<TD height=20 width=92 align=right>906,309 </TD>
<TD height=20 width=92 align=right>11.02%</TD>
<TD height=20 width=92 align=right>884,589 </TD>
<TD height=20 width=92 align=right>10.27%</TD>
<TD height=20 width=92 align=right>816,572 </TD>
<TD height=20 width=92 align=right>9.07%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>2</P></TD>
<TD height=20 vAlign=top width=166>
<P>기보스틸(주)</P></TD>
<TD height=20 width=92 align=right>387,096 </TD>
<TD height=20 width=92 align=right>4.71%</TD>
<TD height=20 width=92 align=right>389,389 </TD>
<TD height=20 width=92 align=right>4.52%</TD>
<TD height=20 width=92 align=right>391,642 </TD>
<TD height=20 width=92 align=right>4.35%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>3</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)스틸드림</P></TD>
<TD height=20 width=92 align=right>300,348 </TD>
<TD height=20 width=92 align=right>3.65%</TD>
<TD height=20 width=92 align=right>407,988 </TD>
<TD height=20 width=92 align=right>4.74%</TD>
<TD height=20 width=92 align=right>421,623 </TD>
<TD height=20 width=92 align=right>4.68%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>4</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)대성스틸</P></TD>
<TD height=20 width=92 align=right>271,622 </TD>
<TD height=20 width=92 align=right>3.30%</TD>
<TD height=20 width=92 align=right>266,204 </TD>
<TD height=20 width=92 align=right>3.09%</TD>
<TD height=20 width=92 align=right>292,589 </TD>
<TD height=20 width=92 align=right>3.25%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>5</P></TD>
<TD height=20 vAlign=top width=166>
<P>해원에스티(주)</P></TD>
<TD height=20 width=92 align=right>202,888 </TD>
<TD height=20 width=92 align=right>2.47%</TD>
<TD height=20 width=92 align=right>185,651 </TD>
<TD height=20 width=92 align=right>2.16%</TD>
<TD height=20 width=92 align=right>228,661 </TD>
<TD height=20 width=92 align=right>2.54%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>6</P></TD>
<TD height=20 vAlign=top width=166>
<P>우성철강(주)</P></TD>
<TD height=20 width=92 align=right>199,961 </TD>
<TD height=20 width=92 align=right>2.43%</TD>
<TD height=20 width=92 align=right>237,695 </TD>
<TD height=20 width=92 align=right>2.76%</TD>
<TD height=20 width=92 align=right>186,596 </TD>
<TD height=20 width=92 align=right>2.07%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>7</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)아산성우하이텍</P></TD>
<TD height=20 width=92 align=right>198,087 </TD>
<TD height=20 width=92 align=right>2.41%</TD>
<TD height=20 width=92 align=right>173,698 </TD>
<TD height=20 width=92 align=right>2.02%</TD>
<TD height=20 width=92 align=right>147,641 </TD>
<TD height=20 width=92 align=right>1.64%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>8</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)아세아철강</P></TD>
<TD height=20 width=92 align=right>149,296 </TD>
<TD height=20 width=92 align=right>1.82%</TD>
<TD height=20 width=92 align=right>200,802 </TD>
<TD height=20 width=92 align=right>2.33%</TD>
<TD height=20 width=92 align=right>204,559 </TD>
<TD height=20 width=92 align=right>2.27%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>9</P></TD>
<TD height=20 vAlign=top width=166>
<P>순덕철강(주)</P></TD>
<TD height=20 width=92 align=right>144,760 </TD>
<TD height=20 width=92 align=right>1.76%</TD>
<TD height=20 width=92 align=right>116,487 </TD>
<TD height=20 width=92 align=right>1.35%</TD>
<TD height=20 width=92 align=right>120,243 </TD>
<TD height=20 width=92 align=right>1.34%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>10</P></TD>
<TD height=20 vAlign=top width=166>
<P>대한철강(주)</P></TD>
<TD height=20 width=92 align=right>102,679 </TD>
<TD height=20 width=92 align=right>1.25%</TD>
<TD height=20 width=92 align=right>77,085 </TD>
<TD height=20 width=92 align=right>0.90%</TD>
<TD height=20 width=92 align=right>70,161 </TD>
<TD height=20 width=92 align=right>0.78%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>11</P></TD>
<TD height=20 vAlign=top width=166>
<P>영진철강(주)</P></TD>
<TD height=20 width=92 align=right>87,349 </TD>
<TD height=20 width=92 align=right>1.06%</TD>
<TD height=20 width=92 align=right>92,685 </TD>
<TD height=20 width=92 align=right>1.08%</TD>
<TD height=20 width=92 align=right>97,471 </TD>
<TD height=20 width=92 align=right>1.08%</TD></TR>
<TR>
<TD height=20 vAlign=top width=207 colSpan=2>
<P>현대하이스코 계열 11개사</P></TD>
<TD height=20 width=92 align=right>2,950,395 </TD>
<TD height=20 width=92 align=right>35.88%</TD>
<TD height=20 width=92 align=right>3,032,274 </TD>
<TD height=20 width=92 align=right>35.22%</TD>
<TD height=20 width=92 align=right>2,977,757 </TD>
<TD height=20 width=92 align=right>33.08%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>1</P></TD>
<TD height=20 vAlign=top width=166>
<P>정안철강(주)</P></TD>
<TD height=20 width=92 align=right>307,599 </TD>
<TD height=20 width=92 align=right>3.74%</TD>
<TD height=20 width=92 align=right>245,613 </TD>
<TD height=20 width=92 align=right>2.85%</TD>
<TD height=20 width=92 align=right>271,934 </TD>
<TD height=20 width=92 align=right>3.02%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>2</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)대웅에스앤티</P></TD>
<TD height=20 width=92 align=right>119,119 </TD>
<TD height=20 width=92 align=right>1.45%</TD>
<TD height=20 width=92 align=right>112,495 </TD>
<TD height=20 width=92 align=right>1.31%</TD>
<TD height=20 width=92 align=right>145,089 </TD>
<TD height=20 width=92 align=right>1.61%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>3</P></TD>
<TD height=20 vAlign=top width=166>
<P>씨에스메탈</P></TD>
<TD height=20 width=92 align=right>50,758 </TD>
<TD height=20 width=92 align=right>0.62%</TD>
<TD height=20 width=92 align=right>29,081 </TD>
<TD height=20 width=92 align=right>0.34%</TD>
<TD height=20 width=92 align=right>64,806 </TD>
<TD height=20 width=92 align=right>0.72%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>4</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)동일금속코일센터</P></TD>
<TD height=20 width=92 align=right>36,694 </TD>
<TD height=20 width=92 align=right>0.45%</TD>
<TD height=20 width=92 align=right>44,388 </TD>
<TD height=20 width=92 align=right>0.52%</TD>
<TD height=20 width=92 align=right>61,880 </TD>
<TD height=20 width=92 align=right>0.69%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>5</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)회림철강</P></TD>
<TD height=20 width=92 align=right>44,301 </TD>
<TD height=20 width=92 align=right>0.54%</TD>
<TD height=20 width=92 align=right>47,642 </TD>
<TD height=20 width=92 align=right>0.55%</TD>
<TD height=20 width=92 align=right>55,863 </TD>
<TD height=20 width=92 align=right>0.62%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>6</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)선경스틸</P></TD>
<TD height=20 width=92 align=right>59,616 </TD>
<TD height=20 width=92 align=right>0.72%</TD>
<TD height=20 width=92 align=right>76,532 </TD>
<TD height=20 width=92 align=right>0.89%</TD>
<TD height=20 width=92 align=right>93,341 </TD>
<TD height=20 width=92 align=right>1.04%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>7</P></TD>
<TD height=20 vAlign=top width=166>
<P>세윤철강(주)</P></TD>
<TD height=20 width=92 align=right>34,279 </TD>
<TD height=20 width=92 align=right>0.42%</TD>
<TD height=20 width=92 align=right>37,354 </TD>
<TD height=20 width=92 align=right>0.43%</TD>
<TD height=20 width=92 align=right>47,395 </TD>
<TD height=20 width=92 align=right>0.53%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>8</P></TD>
<TD height=20 vAlign=top width=166>
<P>삼승철강</P></TD>
<TD height=20 width=92 align=right>24,632 </TD>
<TD height=20 width=92 align=right>0.30%</TD>
<TD height=20 width=92 align=right>26,043 </TD>
<TD height=20 width=92 align=right>0.30%</TD>
<TD height=20 width=92 align=right>27,926 </TD>
<TD height=20 width=92 align=right>0.31%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>9</P></TD>
<TD height=20 vAlign=top width=166>
<P>미강철강(주)</P></TD>
<TD height=20 width=92 align=right>21,365 </TD>
<TD height=20 width=92 align=right>0.26%</TD>
<TD height=20 width=92 align=right>16,787 </TD>
<TD height=20 width=92 align=right>0.19%</TD>
<TD height=20 width=92 align=right>22,709 </TD>
<TD height=20 width=92 align=right>0.25%</TD></TR>
<TR>
<TD height=20 vAlign=top width=207 colSpan=2>
<P>동부제철 계열 9개사</P></TD>
<TD height=20 width=92 align=right>698,362 </TD>
<TD height=20 width=92 align=right>8.49%</TD>
<TD height=20 width=92 align=right>635,935 </TD>
<TD height=20 width=92 align=right>7.39%</TD>
<TD height=20 width=92 align=right>790,943 </TD>
<TD height=20 width=92 align=right>8.79%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>1</P></TD>
<TD height=20 vAlign=top width=166>
<P>석진철강(주)</P></TD>
<TD height=20 width=92 align=right>193,235 </TD>
<TD height=20 width=92 align=right>2.35%</TD>
<TD height=20 width=92 align=right>206,009 </TD>
<TD height=20 width=92 align=right>2.39%</TD>
<TD height=20 width=92 align=right>181,044 </TD>
<TD height=20 width=92 align=right>2.01%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>2</P></TD>
<TD height=20 vAlign=top width=166>
<P>대한강재(주)</P></TD>
<TD height=20 width=92 align=right>87,660 </TD>
<TD height=20 width=92 align=right>1.07%</TD>
<TD height=20 width=92 align=right>100,874 </TD>
<TD height=20 width=92 align=right>1.17%</TD>
<TD height=20 width=92 align=right>123,931 </TD>
<TD height=20 width=92 align=right>1.38%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>3</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)광신스틸</P></TD>
<TD height=20 width=92 align=right>48,123 </TD>
<TD height=20 width=92 align=right>0.59%</TD>
<TD height=20 width=92 align=right>62,352 </TD>
<TD height=20 width=92 align=right>0.72%</TD>
<TD height=20 width=92 align=right>70,976 </TD>
<TD height=20 width=92 align=right>0.79%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>4</P></TD>
<TD height=20 vAlign=top width=166>
<P>신성컨트롤(주)</P></TD>
<TD height=20 width=92 align=right>34,405 </TD>
<TD height=20 width=92 align=right>0.42%</TD>
<TD height=20 width=92 align=right>41,712 </TD>
<TD height=20 width=92 align=right>0.48%</TD>
<TD height=20 width=92 align=right>68,731 </TD>
<TD height=20 width=92 align=right>0.76%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>5</P></TD>
<TD height=20 vAlign=top width=166>
<P>IS스틸</P></TD>
<TD height=20 width=92 align=right>29,901 </TD>
<TD height=20 width=92 align=right>0.36%</TD>
<TD height=20 width=92 align=right>25,584 </TD>
<TD height=20 width=92 align=right>0.30%</TD>
<TD height=20 width=92 align=right>36,521 </TD>
<TD height=20 width=92 align=right>0.41%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>6</P></TD>
<TD height=20 vAlign=top width=166>
<P>(주)한아스틸</P></TD>
<TD height=20 width=92 align=right>20,361 </TD>
<TD height=20 width=92 align=right>0.25%</TD>
<TD height=20 width=92 align=right>13,442 </TD>
<TD height=20 width=92 align=right>0.16%</TD>
<TD height=20 width=92 align=right>15,590 </TD>
<TD height=20 width=92 align=right>0.17%</TD></TR>
<TR>
<TD height=20 vAlign=top width=41>
<P>7</P></TD>
<TD height=20 vAlign=top width=166>동영에스티(주)</TD>
<TD height=20 width=92 align=right>31,181 </TD>
<TD height=20 width=92 align=right>0.38%</TD>
<TD height=20 width=92 align=right>31,993 </TD>
<TD height=20 width=92 align=right>0.37%</TD>
<TD height=20 width=92 align=right>27,034 </TD>
<TD height=20 width=92 align=right>0.30%</TD></TR>
<TR>
<TD height=20 vAlign=top width=207 colSpan=2>
<P>유니온스틸 계열 7개사</P></TD>
<TD height=20 width=92 align=right>444,866 </TD>
<TD height=20 width=92 align=right>5.41%</TD>
<TD height=20 width=92 align=right>481,966 </TD>
<TD height=20 width=92 align=right>5.60%</TD>
<TD height=20 width=92 align=right>523,827 </TD>
<TD height=20 width=92 align=right>5.82%</TD></TR>
<TR>
<TD height=20 vAlign=top width=207 colSpan=2>
<P>냉연가공센터 45개사 합계</P></TD>
<TD height=20 width=92 align=right>8,223,869 </TD>
<TD height=20 width=92 align=right>100.00%</TD>
<TD height=20 width=92 align=right>8,609,238 </TD>
<TD style="COLOR: #ff1418" height=20 width=92 align=right><SPAN style="COLOR: #000000">100.00%</SPAN><BR></TD>
<TD height=20 width=92 align=right>9,002,182 </TD>
<TD style="COLOR: #ff1418" height=20 width=92 align=right><SPAN style="COLOR: #000000">100.00%</SPAN><BR></TD></TR></TBODY></TABLE></P>
<P>출처: 각사 감사보고서<BR></P>
<P><SPAN>이중바닥재는 이중바닥재 전문 기업 외에도 종합건설업체가 해당 사업을 영위하는 경우도 있어 이중바닥재 시장의</SPAN><SPAN> 경쟁상황을 파악하는데는 어려움이 있습니다.<BR>다만, (주)해광, (주)한성씨알에스 등이 알루미늄계 이중바닥재를 제조하고 있으며, 당사를 비롯하여 (주)안성테크, (주)세양 등이 비알루미늄계 이중바닥재를 제조하고 있습니다. 경쟁사의 매출을 기준으로 2011~2013년 이중바닥재 추정 시장 규모를 추산했을때 최근 3개년 당사의 시장점유율은 2013년 기준 약 15.72%로 추정됩니다.<BR></SPAN></P>
<P><SPAN>
<TABLE class=nb width=600>
<TBODY>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=600 align=center>【당사 수요산업별 매출 현황】</TD></TR></TBODY></TABLE>
<TABLE class=nb width=600>
<COLGROUP>
<COL width=600></COL></COLGROUP>
<TBODY>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=600 align=right>(단위 : %)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=600>
<COLGROUP>
<COL width=155></COL>
<COL width=112></COL>
<COL width=111></COL>
<COL width=111></COL>
<COL width=111></COL></COLGROUP>
<THEAD>
<TR>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center></TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=center>2014년 반기</TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=center>2013년</TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=center>2012년</TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=center>2011년</TH></TR></THEAD>
<TBODY>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center>자동차 산업 향</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=right>69.8%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>74.8%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>77.3%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>75.5%</TD></TR>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center>전기전자 산업 향</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=right>10.0%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>9.3%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>10.2%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>11.7%</TD></TR>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center>기타 산업 향</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=right>20.2%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>15.8%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>12.5%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>12.9%</TD></TR>
<TR>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=155 align=center>합계</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=112 align=right>100.0%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>100.0%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>100.0%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=111 align=right>100.0%</TD></TR></TBODY></TABLE></SPAN></P>
<P> </P>
<P><SPAN><STRONG><FONT color=#008000>당사는 한국지엠, 쌍용자동차, 기아자동차 등 자동차 3사에 대한 매출 비중이 2014년 반기말 기준 53.37%를 차지하고 있으나, 2011년 대비 매출액은 전반적으로 감소 추세를 보이고 있습니다. 한국지엠의 경우 2011년 1,442억원 대비 2013년1,178억원 및 2014년 반기384억원, 쌍용자동차는 2011년 579억원 대비 2013년 614억원 및 2014년 반기 271억원, 기아자동차의 경우 2011년 242억원 대비 2013년 221억원 및 2014년 반기 102억원을 기록하고 있습니다. 특히 큰 폭의 매출 감소를 보이는 한국지엠의 경우 쉐보레 브랜드의 유럽시장 철수 결정으로 인한 생산량 감소 및 바오스틸 등 중국산 제품의 일부 유입으로 인하여 당사 매출이 감소하게 되었으며, 기아자동차의 경우에는 현대ㆍ기아자동차 그룹의 내부 정책에 따라 기아자동차 향 물량이 현대제철로 대체됨에 따라 당사 매출에 부정적인 영향을 미치게 되었습니다.</FONT></STRONG></SPAN></P>
<P><SPAN><STRONG></STRONG></SPAN> </P>
<P><SPAN><STRONG><FONT color=#008000>
<TABLE class=nb width=752>
<TBODY>
<TR>
<TD height=20 vAlign=top width=752 align=center>【당사의 성장성 지표 추이】</TD></TR>
<TR>
<TD height=20 width=752 align=right>(단위: 백만원)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=758>
<COLGROUP>
<COL width=56></COL>
<COL width=138></COL>
<COL width=81></COL>
<COL width=81></COL>
<COL width=81></COL>
<COL width=81></COL>
<COL width=80></COL>
<COL width=80></COL>
<COL width=80></COL></COLGROUP>
<THEAD>
<TR>
<TH height=50 rowSpan=2 width=56 align=center>구분</TH>
<TH height=50 rowSpan=2 width=138 align=center>재무비율</TH>
<TH height=50 rowSpan=2 width=81 align=center>2014년 <BR>반기</TH>
<TH height=20 width=162 colSpan=2 align=center>2013년도</TH>
<TH height=20 width=161 colSpan=2 align=center>2012년도</TH>
<TH height=20 width=160 colSpan=2 align=center>2011년도</TH></TR>
<TR>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=81 align=center>업종평균</TH>
<TH height=20 width=81 align=center>회사</TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=81 align=center>업종평균</TH>
<TH height=20 width=80 align=center>회사</TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=80 align=center>업종평균</TH>
<TH height=20 width=80 align=center>회사</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=110 rowSpan=4 width=56>성장성</TD>
<TD height=20 width=138>매출액 증가율</TD>
<TD height=20 width=81 align=right>-15.11%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=81 align=right><SPAN>-14.51%</SPAN><BR></TD>
<TD height=20 width=81 align=right>-9.48%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=81 align=right>-6.03%</TD>
<TD height=20 width=80 align=right>-1.49%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=80 align=right>20.20%</TD>
<TD height=20 width=80 align=right>31.86%</TD></TR>
<TR>
<TD height=20 width=138>영업이익증가율</TD>
<TD height=20 width=81 align=right>-2.35%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=81 align=right>-18.97%</TD>
<TD height=20 width=81 align=right>17.53%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=81 align=right>-35.35%</TD>
<TD height=20 width=80 align=right>-45.09%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=80 align=right>-4.43%</TD>
<TD height=20 width=80 align=right>12.88%</TD></TR>
<TR>
<TD height=20 width=138>당기순이익 증가율</TD>
<TD height=20 width=81 align=right>-15.57%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=81 align=right>-30.98%</TD>
<TD height=20 width=81 align=right>-5.29%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=81 align=right>-20.17%</TD>
<TD height=20 width=80 align=right>-65.80%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=80 align=right>-25.24%</TD>
<TD height=20 width=80 align=right>22.46%</TD></TR>
<TR>
<TD height=20 width=138>총자산 증가율</TD>
<TD height=20 width=81 align=right>-3.10%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=81 align=right>2.79%</TD>
<TD height=20 width=81 align=right>-14.23%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=81 align=right>1.09%</TD>
<TD height=20 width=80 align=right>-2.82%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=80 align=right>12.51%</TD>
<TD height=20 width=80 align=right>-7.14%</TD></TR></TBODY></TABLE>
<TABLE class=nb width=671>
<COLGROUP>
<COL width=671></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 vAlign=top width=671>(주1) K-IFRS 연결 기준 </TD></TR>
<TR>
<TD height=20 vAlign=top width=671>(주2) 업종평균: 한국은행 기업경영분석<SPAN style="COLOR: #0000c0; FONT-WEIGHT: bold">(2013)</SPAN>, (C241)1차 철강제조업 수치를 기재하였습니다. </TD></TR>
<TR>
<TD height=20 vAlign=top width=671>(주3) 당기순이익은 지배기업 소유 순이익을 적용하였습니다.</TD></TR></TBODY></TABLE></P>
<P><BR></P>
<P><SPAN style="COLOR: #0000c0; FONT-WEIGHT: bold">당사의 최근 3개년 수익성 지표 추이는 다음과 같습니다.</SPAN><SPAN> <BR></SPAN><BR></P>
<P>
<TABLE class=nb width=736>
<COLGROUP>
<COL width=736></COL></COLGROUP>
<TBODY>
<TR>
<TD height=24 vAlign=top width=736 align=center>【당사의 수익성 지표 추이】</TD></TR>
<TR>
<TD height=20 width=736 align=right>(단위: 백만원)</TD></TR></TBODY></TABLE></P>
<P>
<TABLE border=1 width=739>
<COLGROUP>
<COL width=62></COL>
<COL width=134></COL>
<COL width=78></COL>
<COL width=78></COL>
<COL width=78></COL>
<COL width=78></COL>
<COL width=77></COL>
<COL width=77></COL>
<COL width=77></COL></COLGROUP>
<THEAD>
<TR>
<TH height=50 rowSpan=2 width=62 align=center>구분</TH>
<TH height=50 rowSpan=2 width=134 align=center>재무비율</TH>
<TH height=50 rowSpan=2 width=78 align=center>2014년 <BR>반기</TH>
<TH height=20 width=156 colSpan=2 align=center>2013년도</TH>
<TH height=20 width=155 colSpan=2 align=center>2012년도</TH>
<TH height=20 width=154 colSpan=2 align=center>2011년도</TH></TR>
<TR>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=center>업종평균</TH>
<TH height=20 width=78 align=center>회사</TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=center>업종평균</TH>
<TH height=20 width=77 align=center>회사</TH>
<TH style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=77 align=center>업종평균</TH>
<TH height=20 width=77 align=center>회사</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=140 rowSpan=5 width=62>수익성</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=134>매출액총이익율</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right>5.79%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right>10.20%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right>5.34%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right><SPAN>9.86%</SPAN><BR></TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=77 align=right>4.28%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=77 align=right>11.37%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=77 align=right>5.62%</TD></TR>
<TR>
<TD height=20 width=134>매출액 영업이익율</TD>
<TD height=20 width=78 align=right>3.08%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right>4.44%</TD>
<TD height=20 width=78 align=right>2.68%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right>4.76%</TD>
<TD height=20 width=77 align=right>2.06%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=77 align=right>6.84%</TD>
<TD height=20 width=77 align=right>3.70%</TD></TR>
<TR>
<TD height=20 width=134>매출액 순이익율</TD>
<TD height=20 width=78 align=right>1.11%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right>2.84%</TD>
<TD height=20 width=78 align=right>1.11%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right>3.57%</TD>
<TD height=20 width=77 align=right>1.06%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=77 align=right>4.16%</TD>
<TD height=20 width=77 align=right>3.06%</TD></TR>
<TR>
<TD height=20 width=134>총자산 순이익율</TD>
<TD height=20 width=78 align=right>1.30%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right>2.05%</TD>
<TD height=20 width=78 align=right>1.40%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right>3.04%</TD>
<TD height=20 width=77 align=right>1.35%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=77 align=right>4.04%</TD>
<TD height=20 width=77 align=right>3.76%</TD></TR>
<TR>
<TD height=20 width=134>자기자본 순이익율</TD>
<TD height=20 width=78 align=right>3.18%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right>3.64%</TD>
<TD height=20 width=78 align=right>3.81%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=78 align=right>5.56%</TD>
<TD height=20 width=77 align=right>4.02%</TD>
<TD style="COLOR: #0000c0; FONT-WEIGHT: bold" height=20 width=77 align=right>7.41%</TD>
<TD height=20 width=77 align=right>11.29%</TD></TR></TBODY></TABLE></P>
<P>
<TABLE class=nb width=739>
<COLGROUP>
<COL width=739></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 vAlign=top width=739>(주1) K-IFRS 연결 기준 </TD></TR>
<TR>
<TD height=20 vAlign=top width=739>(주2) 업종평균: 한국은행 기업경영분석<SPAN style="COLOR: #0000c0; FONT-WEIGHT: bold">(2013)</SPAN>, (C241)1차 철강제조업 수치를 기재하였습니다. </TD></TR>
<TR>
<TD height=20 vAlign=top width=739>(주3) 당기순이익은 지배기업 소유 순이익을 적용하였습니다.</TD></TR></TBODY></TABLE></P>
<P> </P>
<P> </P>
<P> </P>
<P>공모 후 유통가능물량】
<TABLE border=1 width=857>
<COLGROUP>
<COL width=66></COL>
<COL width=85></COL>
<COL width=106></COL>
<COL width=68></COL>
<COL width=136></COL>
<COL width=76></COL>
<COL width=164></COL>
<COL width=156></COL></COLGROUP>
<THEAD>
<TR>
<TH height=50 rowSpan=2 width=151 colSpan=2 align=center>구 분</TH>
<TH height=50 rowSpan=2 width=106 align=center>주 주 명</TH>
<TH height=20 width=280 colSpan=3 align=center>공모 후 기준</TH>
<TH height=50 rowSpan=2 width=164 align=center>보호예수 및<BR>매도금지기간</TH>
<TH height=50 rowSpan=2 width=156 align=center>비고</TH></TR>
<TR>
<TH height=20 width=68 align=center>종류</TH>
<TH height=20 width=136 align=center>주식수(주)</TH>
<TH height=20 width=76 align=center>지분율</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=511 rowSpan=12 width=66 align=center>유통 <BR>불가능 주식수</TD>
<TD height=43 width=85 align=center>최대주주</TD>
<TD height=43 width=106 align=center>문창복</TD>
<TD height=43 width=68 align=center>보통주</TD>
<TD height=43 width=136 align=right>5,640,000</TD>
<TD height=43 width=76 align=right>38.72%</TD>
<TD height=43 width=164 align=center>상장후 6개월간<BR>보호예수</TD>
<TD height=43 width=156 align=center>-</TD></TR>
<TR>
<TD height=269 rowSpan=7 width=85 align=center>특수관계인</TD>
<TD height=43 width=106 align=center>김복녀</TD>
<TD height=43 width=68 align=center>보통주</TD>
<TD height=43 width=136 align=right>3,720,000 </TD>
<TD height=43 width=76 align=right>25.54%</TD>
<TD height=43 width=164 align=center>상장후 6개월간<BR>보호예수</TD>
<TD height=43 width=156 align=center>최대주주의 처</TD></TR>
<TR>
<TD height=43 width=106 align=center>문정훈</TD>
<TD height=43 width=68 align=center>보통주</TD>
<TD height=43 width=136 align=right>1,226,050 </TD>
<TD height=43 width=76 align=right>8.42%</TD>
<TD height=43 width=164 align=center>상장후 6개월간<BR>보호예수</TD>
<TD height=43 width=156 align=center>최대주주의 친척</TD></TR>
<TR>
<TD height=43 width=106 align=center>송수자</TD>
<TD height=43 width=68 align=center>보통주</TD>
<TD height=43 width=136 align=right>525,450 </TD>
<TD height=43 width=76 align=right>3.61%</TD>
<TD height=43 width=164 align=center>상장후 6개월간<BR>보호예수</TD>
<TD height=43 width=156 align=center>최대주주의 형수</TD></TR>
<TR>
<TD height=20 width=106 align=center>박상철</TD>
<TD height=20 width=68 align=center>보통주</TD>
<TD height=20 width=136 align=right>24,956 </TD>
<TD height=20 width=76 align=right>0.17%</TD>
<TD height=20 width=164 align=center>한국증권금융 예탁 후</TD>
<TD height=110 rowSpan=4 width=156 align=center>비등기임원 <BR>(우리사주조합 증자)</TD></TR>
<TR>
<TD height=20 width=106 align=center>김영범</TD>
<TD height=20 width=68 align=center>보통주</TD>
<TD height=20 width=136 align=right>4,000 </TD>
<TD height=20 width=76 align=right>0.03%</TD>
<TD height=20 width=164 align=center>1년간 의무보유예탁</TD></TR>
<TR>
<TD height=20 width=106 align=center>김성호</TD>
<TD height=20 width=68 align=center>보통주</TD>
<TD height=20 width=136 align=right>20,325 </TD>
<TD height=20 width=76 align=right>0.14%</TD>
<TD height=20 width=164 align=center>(주1)</TD></TR>
<TR>
<TD height=20 width=106 align=center>김용수</TD>
<TD height=20 width=68 align=center>보통주</TD>
<TD height=20 width=136 align=right>18,493 </TD>
<TD height=20 width=76 align=right>0.13%</TD>
<TD height=20 width=164 align=center> </TD></TR>
<TR>
<TD height=43 width=85 align=center>상장주선인 의무인수</TD>
<TD height=43 width=106 align=center>하나대투증권</TD>
<TD height=43 width=68 align=center>보통주</TD>
<TD height=43 width=136 align=right>66,000 </TD>
<TD height=43 width=76 align=right>0.45%</TD>
<TD height=43 width=164 align=center>상장후 3개월간<BR>보호예수</TD>
<TD height=43 width=156 align=center>-</TD></TR>
<TR>
<TD height=43 width=191 colSpan=2 align=center>우리사주조합 (사전증자분)</TD>
<TD height=43 width=68 align=center>보통주</TD>
<TD height=43 width=136 align=right>232,226 </TD>
<TD height=43 width=76 align=right>1.59%</TD>
<TD height=43 width=164 align=center>한국증권금융 예탁 후<BR>의무보유예탁</TD>
<TD height=43 width=156 align=center>(주2)</TD></TR>
<TR>
<TD height=43 width=191 colSpan=2 align=center>우리사주조합 (공모분)</TD>
<TD height=43 width=68 align=center>보통주</TD>
<TD height=43 width=136 align=right>300,000 </TD>
<TD height=43 width=76 align=right>2.06%</TD>
<TD height=43 width=164 align=center>상장 후 1년간<BR>의무보유예탁</TD>
<TD height=43 width=156 align=center>-</TD></TR>
<TR>
<TD style="FONT-WEIGHT: bold" height=20 width=191 colSpan=2 align=center>소계</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=68 align=center>보통주</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=136 align=right>11,777,500 </TD>
<TD style="FONT-WEIGHT: bold" height=20 width=76 align=right>80.86%</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=164 align=center>-</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=156 align=center>-</TD></TR>
<TR>
<TD height=103 rowSpan=3 width=66 align=center>유통<BR>가능<BR>주식수</TD>
<TD height=43 width=85 align=center>1%이상 <BR>기타주주</TD>
<TD height=43 width=106 align=center>기획재정부</TD>
<TD height=43 width=68 align=center>보통주</TD>
<TD height=43 width=136 align=right>888,500 </TD>
<TD height=43 width=76 align=right>6.10%</TD>
<TD height=43 width=164 align=center>(주3)</TD>
<TD height=43 width=156 align=center>-</TD></TR>
<TR>
<TD height=20 width=191 colSpan=2 align=center>공모주주(주4)</TD>
<TD height=20 width=68 align=center>보통주</TD>
<TD height=20 width=136 align=right>1,900,000 </TD>
<TD height=20 width=76 align=right>13.04%</TD>
<TD height=20 width=164 align=center>(주5)</TD>
<TD height=20 width=156 align=center>-</TD></TR>
<TR>
<TD style="FONT-WEIGHT: bold" height=20 width=191 colSpan=2 align=center>소계</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=68 align=center>보통주</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=136 align=right>2,788,500 </TD>
<TD style="FONT-WEIGHT: bold" height=20 width=76 align=right>19.14%</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=164 align=center>-</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=156 align=center>-</TD></TR>
<TR>
<TD style="FONT-WEIGHT: bold" height=20 width=257 colSpan=3 align=center>합 계</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=68 align=center>보통주</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=136 align=right>14,566,000 </TD>
<TD style="FONT-WEIGHT: bold" height=20 width=76 align=right>100.00%</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=164 align=center>-</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=156 align=center>-</TD></TR></TBODY></TABLE></P>
<P> </P>
<P><FONT color=#0000c0> 기획재정부가 보유한 888,500주(상장후 지분율 6.10%)에 대해서 공개 입찰을 진행하고 있습니다. 해당 주식은 주당 최저 입찰 금액이 신고서 제출일 현재의 공모가격 밴드인 2,000~2,500원보다 높은 수준을 보이고 있는 바, 공개 입찰 과정에서 유찰되고 있습니다. <BR><BR>그러나 당사가 상장하게 되면 상장 이후 당사 주식에 대한 시세가 형성되게 되며, 기획재정부가 보유한 888,500주 역시 상장 이후 매각 제한의 기간 없이 시장에서 매도가 가능한 바, 기획재정부가 해당 물량을 매도할 가능성이 있으며, 해당 물량이 시장에 출회할 경우 주가는 하락할 수 있습니다. 투자자께서는 이 점에 유의하시기 바랍니다.</FONT></P>
<P> </P>
<P><SPAN>
<TABLE class=nb width=653>
<TBODY>
<TR>
<TD style="FONT-SIZE: 13pt; FONT-WEIGHT: bold" height=22 vAlign=top width=653 align=center>【요약 연결 재무상태표(K-IFRS)】</TD></TR></TBODY></TABLE>
<TABLE class=nb width=653>
<COLGROUP>
<COL width=274></COL>
<COL width=379></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 vAlign=top width=274>주식회사 대창스틸</TD>
<TD height=20 vAlign=top width=379 align=right>(단위 : 백만원)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=652>
<COLGROUP>
<COL width=154></COL>
<COL width=108></COL>
<COL width=130></COL>
<COL width=130></COL>
<COL width=130></COL></COLGROUP>
<THEAD>
<TR>
<TH height=43 width=154 align=center>
<P>구분</P></TH>
<TH height=43 width=108 align=center>
<P>2014년 반기</P>
<P>(제35기 반기)</P></TH>
<TH height=43 width=130 align=center>
<P>2013년</P>
<P>(제34기)</P></TH>
<TH height=43 width=130 align=center>
<P>2012년</P>
<P>(제33기)</P></TH>
<TH height=43 width=130 align=center>
<P>2011년</P>
<P>(제32기)</P></TH></TR></THEAD>
<TBODY>
<TR>
<TD height=27 width=154 align=center>
<P>기준일</P></TD>
<TD height=27 width=108 align=center>
<P>2014년 6월말</P></TD>
<TD height=27 width=130 align=center>
<P>2013년 12월말</P></TD>
<TD height=27 width=130 align=center>
<P>2012년 12월말</P></TD>
<TD height=27 width=130 align=center>
<P>2011년 12월말</P></TD></TR>
<TR>
<TD height=27 width=154 align=center>
<P>회계처리기준</P></TD>
<TD height=27 width=108 align=center>
<P>K-IFRS</P></TD>
<TD height=27 width=130 align=center>
<P>K-IFRS</P></TD>
<TD height=27 width=130 align=center>
<P>K-IFRS</P></TD>
<TD height=27 width=130 align=center>
<P>K-IFRS</P></TD></TR>
<TR>
<TD height=29 width=154 align=center>
<P>감사의견</P></TD>
<TD height=29 width=108 align=center>-(검토)</TD>
<TD height=29 width=130 align=center>적정</TD>
<TD height=29 width=130 align=center>적정</TD>
<TD height=29 width=130 align=center>적정</TD></TR>
<TR>
<TD height=20 width=154>
<P>[유동자산]</P></TD>
<TD height=20 width=108 align=right>
<P>98,779 </P></TD>
<TD height=20 width=130 align=right>106,123 </TD>
<TD height=20 width=130 align=right>135,506 </TD>
<TD height=20 width=130 align=right>138,748 </TD></TR>
<TR>
<TD height=20 width=154>
<P>ㆍ당좌자산</P></TD>
<TD height=20 width=108 align=right>59,198 </TD>
<TD height=20 width=130 align=right>67,136 </TD>
<TD height=20 width=130 align=right>80,389 </TD>
<TD height=20 width=130 align=right>78,157 </TD></TR>
<TR>
<TD height=20 width=154>
<P>ㆍ재고자산</P></TD>
<TD height=20 width=108 align=right>
<P>39,580 </P></TD>
<TD height=20 width=130 align=right>38,987 </TD>
<TD height=20 width=130 align=right>55,116 </TD>
<TD height=20 width=130 align=right>60,591 </TD></TR>
<TR>
<TD height=20 width=154>
<P>[비유동자산]</P></TD>
<TD height=20 width=108 align=right>
<P>138,521 </P></TD>
<TD height=20 width=130 align=right>138,756 </TD>
<TD height=20 width=130 align=right>149,988 </TD>
<TD height=20 width=130 align=right>155,021 </TD></TR>
<TR>
<TD height=20 width=154>
<P>ㆍ투자자산</P></TD>
<TD height=20 width=108 align=right>
<P>2,174 </P></TD>
<TD height=20 width=130 align=right>2,172 </TD>
<TD height=20 width=130 align=right>8,078 </TD>
<TD height=20 width=130 align=right>15,234 </TD></TR>
<TR>
<TD height=20 width=154>
<P>ㆍ투자부동산</P></TD>
<TD height=20 width=108 align=right>
<P>37,418 </P></TD>
<TD height=20 width=130 align=right>37,490 </TD>
<TD height=20 width=130 align=right>37,622 </TD>
<TD height=20 width=130 align=right>37,764 </TD></TR>
<TR>
<TD height=20 width=154>
<P>ㆍ유형자산</P></TD>
<TD height=20 width=108 align=right>
<P>63,564 </P></TD>
<TD height=20 width=130 align=right>64,504 </TD>
<TD height=20 width=130 align=right>69,362 </TD>
<TD height=20 width=130 align=right>66,142 </TD></TR>
<TR>
<TD height=20 width=154>
<P>ㆍ무형자산</P></TD>
<TD height=20 width=108 align=right>
<P>2,527 </P></TD>
<TD height=20 width=130 align=right>2,611 </TD>
<TD height=20 width=130 align=right>2,568 </TD>
<TD height=20 width=130 align=right>3,090 </TD></TR>
<TR>
<TD height=20 width=154>
<P>ㆍ기타비유동자산</P></TD>
<TD height=20 width=108 align=right>32,838</TD>
<TD height=20 width=130 align=right>31,979</TD>
<TD height=20 width=130 align=right>32,358</TD>
<TD height=20 width=130 align=right>32,791</TD></TR>
<TR>
<TD height=20 width=154>
<P>자산총계</P></TD>
<TD height=20 width=108 align=right>
<P>237,300 </P></TD>
<TD height=20 width=130 align=right>244,880 </TD>
<TD height=20 width=130 align=right>285,495 </TD>
<TD height=20 width=130 align=right>293,770 </TD></TR>
<TR>
<TD height=20 width=154>
<P>[유동부채]</P></TD>
<TD height=20 width=108 align=right>121,180 </TD>
<TD height=20 width=130 align=right>128,664 </TD>
<TD height=20 width=130 align=right>165,173 </TD>
<TD height=20 width=130 align=right>151,196 </TD></TR>
<TR>
<TD height=20 width=154>
<P>[비유동부채]</P></TD>
<TD height=20 width=108 align=right>17,297 </TD>
<TD height=20 width=130 align=right>17,592 </TD>
<TD height=20 width=130 align=right>23,689 </TD>
<TD height=20 width=130 align=right>46,224 </TD></TR>
<TR>
<TD height=20 width=154>부채총계</TD>
<TD height=20 width=108 align=right>138,477 </TD>
<TD height=20 width=130 align=right>146,256 </TD>
<TD height=20 width=130 align=right>188,862 </TD>
<TD height=20 width=130 align=right>197,421 </TD></TR>
<TR>
<TD height=20 width=154>[자본금]</TD>
<TD height=20 width=108 align=right>6,000 </TD>
<TD height=20 width=130 align=right>6,000 </TD>
<TD height=20 width=130 align=right>6,000 </TD>
<TD height=20 width=130 align=right>6,000 </TD></TR>
<TR>
<TD height=20 width=154>[기타자본]</TD>
<TD height=20 width=108 align=right>(543) </TD>
<TD height=20 width=130 align=right>(355) </TD>
<TD height=20 width=130 align=right>475 </TD>
<TD height=20 width=130 align=right>2,539 </TD></TR>
<TR>
<TD height=20 width=154>[이익잉여금]</TD>
<TD height=20 width=108 align=right>92,460 </TD>
<TD height=20 width=130 align=right>92,072 </TD>
<TD height=20 width=130 align=right>89,250 </TD>
<TD height=20 width=130 align=right>86,902 </TD></TR>
<TR>
<TD height=20 width=154>[자본잉여금]</TD>
<TD height=20 width=108 align=right>906</TD>
<TD height=20 width=130 align=right>906</TD>
<TD height=20 width=130 align=right>906</TD>
<TD height=20 width=130 align=right>906</TD></TR>
<TR>
<TD height=20 width=154>[소수주주지분]<BR></TD>
<TD height=20 width=108 align=right>- </TD>
<TD height=20 width=130 align=right>- </TD>
<TD height=20 width=130 align=right>- </TD>
<TD height=20 width=130 align=right>- </TD></TR>
<TR>
<TD height=20 width=154>
<P>자본총계</P></TD>
<TD height=20 width=108 align=right>98,822 </TD>
<TD height=20 width=130 align=right>98,623 </TD>
<TD height=20 width=130 align=right>96,632 </TD>
<TD height=20 width=130 align=right>96,348 </TD></TR>
<TR>
<TD height=43 width=154 align=center>기준일</TD>
<TD height=43 width=108 align=right>2014.01.01~<BR>2014.06.30</TD>
<TD height=43 width=130 align=right>2013.01.01~<BR>2013.12.31</TD>
<TD height=43 width=130 align=right>2012.01.01~<BR>2012.12.31</TD>
<TD height=43 width=130 align=right>2011.01.01~<BR>2011.12.31</TD></TR>
<TR>
<TD height=20 width=154>
<P>매출액</P></TD>
<TD height=20 width=108 align=right>141,893 </TD>
<TD height=20 width=130 align=right>334,289 </TD>
<TD height=20 width=130 align=right>369,291 </TD>
<TD height=20 width=130 align=right>374,880 </TD></TR>
<TR>
<TD height=20 width=154>영업이익(영업손실)</TD>
<TD height=20 width=108 align=right>4,373 </TD>
<TD height=20 width=130 align=right>8,957 </TD>
<TD height=20 width=130 align=right>7,620 </TD>
<TD height=20 width=130 align=right>13,879 </TD></TR>
<TR>
<TD height=43 width=154>
<P>당기순이익<BR>(당기순손실)</P></TD>
<TD height=43 width=108 align=right>1,568 </TD>
<TD height=43 width=130 align=right>3,715 </TD>
<TD height=43 width=130 align=right>3,923 </TD>
<TD height=43 width=130 align=right>12,329 </TD></TR>
<TR>
<TD height=20 width=154>기본주당순이익(원)</TD>
<TD height=20 width=108 align=right>131 </TD>
<TD height=20 width=130 align=right>310 </TD>
<TD height=20 width=130 align=right>327 </TD>
<TD height=20 width=130 align=right>956 </TD></TR>
<TR>
<TD height=20 width=154>희석주당순이익(원)</TD>
<TD height=20 width=108 align=right>131 </TD>
<TD height=20 width=130 align=right>310 </TD>
<TD height=20 width=130 align=right>327 </TD>
<TD height=20 width=130 align=right>956 </TD></TR>
<TR>
<TD height=20 width=154>지배회사지분순이익<BR></TD>
<TD height=20 width=108 align=right>1,568 </TD>
<TD height=20 width=130 align=right>3,715</TD>
<TD height=20 width=130 align=right>3,923</TD>
<TD height=20 width=130 align=right>11,471</TD></TR>
<TR>
<TD height=20 width=154>연결에 포함된 회사수</TD>
<TD height=20 width=108 align=right>1 </TD>
<TD height=20 width=130 align=right>1 </TD>
<TD height=20 width=130 align=right>1</TD>
<TD height=20 width=130 align=right>1 </TD></TR></TBODY></TABLE></P>
<P><BR>유사회사 PER 산정<BR><BR>
<TABLE class=nb width=781>
<COLGROUP>
<COL width=781></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 width=781 align=center>【2014년 반기 실적을 적용한 PER 산정】</TD></TR>
<TR>
<TD height=20 width=781 align=right>(단위 : 백만원, 원, 주, 배)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=783>
<COLGROUP>
<COL width=108></COL>
<COL width=113></COL>
<COL width=113></COL>
<COL width=113></COL>
<COL width=112></COL>
<COL width=112></COL>
<COL width=112></COL></COLGROUP>
<THEAD>
<TR>
<TH height=20 width=108 align=center>구 분</TH>
<TH height=20 width=113 align=center>금강철강</TH>
<TH height=20 width=113 align=center>부국철강</TH>
<TH height=20 width=113 align=center>경남스틸</TH>
<TH height=20 width=112 align=center>동양에스텍</TH>
<TH height=20 width=112 align=center>문배철강</TH>
<TH height=20 width=112 align=center>대동스틸</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 width=108 align=center>당기순이익</TD>
<TD height=20 width=113 align=right>
<P>10,496</P></TD>
<TD height=20 width=113 align=right>
<P>4,381</P></TD>
<TD height=20 width=113 align=right>
<P>5,639</P></TD>
<TD height=20 width=112 align=right>
<P>1,047</P></TD>
<TD height=20 width=112 align=right>
<P>2,732</P></TD>
<TD height=20 width=112 align=right>
<P>2.348</P></TD></TR>
<TR>
<TD height=20 width=108 align=center>발행주식총수</TD>
<TD height=20 width=113 align=right>
<P>18,720,000</P></TD>
<TD height=20 width=113 align=right>
<P>20,000,000</P></TD>
<TD height=20 width=113 align=right>
<P>5,000,000</P></TD>
<TD height=20 width=112 align=right>
<P>10,000,000</P></TD>
<TD height=20 width=112 align=right>
<P>20,503,505</P></TD>
<TD height=20 width=112 align=right>
<P>10,000,000</P></TD></TR>
<TR>
<TD height=20 width=108 align=center>EPS</TD>
<TD height=20 width=113 align=right>
<P>561</P></TD>
<TD height=20 width=113 align=right>
<P>219</P></TD>
<TD height=20 width=113 align=right>
<P>1,128</P></TD>
<TD height=20 width=112 align=right>
<P>105</P></TD>
<TD height=20 width=112 align=right>
<P>133</P></TD>
<TD height=20 width=112 align=right>
<P>235</P></TD></TR>
<TR>
<TD height=20 width=108 align=center>적용주가</TD>
<TD height=20 width=113 align=right>2,786</TD>
<TD height=20 width=113 align=right>2,204</TD>
<TD height=20 width=113 align=right>6,980</TD>
<TD height=20 width=112 align=right>2,281</TD>
<TD height=20 width=112 align=right>2,080</TD>
<TD height=20 width=112 align=right>3,476</TD></TR>
<TR>
<TD height=20 width=108 align=center>PER</TD>
<TD height=20 width=113 align=right>4.97 </TD>
<TD height=20 width=113 align=right>10.06 </TD>
<TD height=20 width=113 align=right>6.19 </TD>
<TD height=20 width=112 align=right>21.79 </TD>
<TD height=20 width=112 align=right>15.61</TD>
<TD height=20 width=112 align=right>14.81</TD></TR>
<TR>
<TD height=20 width=108 align=center>적용 PER</TD>
<TD height=20 width=675 colSpan=6 align=right>9.21</TD></TR></TBODY></TABLE>
<TABLE class=nb width=786>
<COLGROUP>
<COL width=56></COL>
<COL width=730></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 vAlign=top width=56>주1)</TD>
<TD height=20 vAlign=top width=730>당기순이익의 경우 2014년 반기 연결기준 지배지분순이익입니다.</TD></TR>
<TR>
<TD height=20 vAlign=top width=56>주2)</TD>
<TD height=20 vAlign=top width=730>발행주식총수의 경우 평가 기준일 상장주식총수를 기재하였습니다.</TD></TR>
<TR>
<TD height=20 vAlign=top width=56>주3)</TD>
<TD height=20 vAlign=top width=730>적용주가의 경우 평가 기준일(2014년 10월 17일)의 Min[1개월 평균종가, 1주일 평균종가, 기준일 종가] </TD></TR>
<TR>
<TD height=20 vAlign=top width=56>주4)</TD>
<TD height=20 vAlign=top width=730>동양에스텍은 실적의 급감으로 비경상적인 PER를 보이고 있는 바, 평균 PER 산출시 제외하였습니다.</TD></TR>
<TR>
<TD height=43 vAlign=top width=56>주5)</TD>
<TD height=43 vAlign=top width=730>
<P>대동스틸은 최근 1년간 주가변동폭이 101.01%를 기록하는 등 높은 주가 변동성을 보이고 있어 평균 산출시 제외하였습니다.</P></TD></TR></TBODY></TABLE></P>
<P><BR></P>
<P>(나) 유사회사 PBR 산정<BR><BR></P>
<P>
<TABLE class=nb width=790>
<COLGROUP>
<COL width=790></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 width=790 align=center>【2014년 반기 실적을 적용한 PBR 산정】</TD></TR>
<TR>
<TD height=20 width=790 align=right>(단위 : 백만원, 원, 주, 배)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=792>
<COLGROUP>
<COL width=108></COL>
<COL width=114></COL>
<COL width=114></COL>
<COL width=114></COL>
<COL width=114></COL>
<COL width=114></COL>
<COL width=114></COL></COLGROUP>
<THEAD>
<TR>
<TH height=20 width=108 align=center>
<P>구 분</P></TH>
<TH height=20 width=114 align=center>
<P>금강철강</P></TH>
<TH height=20 width=114 align=center>
<P>부국철강</P></TH>
<TH height=20 width=114 align=center>
<P>경남스틸</P></TH>
<TH height=20 width=114 align=center>
<P>동양에스텍</P></TH>
<TH height=20 width=114 align=center>
<P>문배철강</P></TH>
<TH height=20 width=114 align=center>
<P>대동스틸</P></TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 width=108 align=center>
<P>자기자본 주1)</P></TD>
<TD height=20 width=114 align=right>
<P>99,498</P></TD>
<TD height=20 width=114 align=right>
<P>107,028</P></TD>
<TD height=20 width=114 align=right>
<P>66,482</P></TD>
<TD height=20 width=114 align=right>
<P>50,792</P></TD>
<TD height=20 width=114 align=right>
<P>83,733</P></TD>
<TD height=20 width=114 align=right>
<P>59,004</P></TD></TR>
<TR>
<TD height=43 width=108 align=center>
<P>발행주식총수 주2)</P></TD>
<TD height=43 width=114 align=right>
<P>18,720,000</P></TD>
<TD height=43 width=114 align=right>
<P>20,000,000</P></TD>
<TD height=43 width=114 align=right>
<P>5,000,000</P></TD>
<TD height=43 width=114 align=right>
<P>10,000,000</P></TD>
<TD height=43 width=114 align=right>
<P>20,503,505</P></TD>
<TD height=43 width=114 align=right>
<P>10,000,000</P></TD></TR>
<TR>
<TD height=20 width=108 align=center>
<P>주당순자산1</P></TD>
<TD height=20 width=114 align=right>
<P>5,315</P></TD>
<TD height=20 width=114 align=right>
<P>5,351</P></TD>
<TD height=20 width=114 align=right>
<P>13,296</P></TD>
<TD height=20 width=114 align=right>
<P>5,079</P></TD>
<TD height=20 width=114 align=right>4,084</TD>
<TD height=20 width=114 align=right>5,900</TD></TR>
<TR>
<TD height=20 width=108 align=center>
<P>적용주가 주3)</P></TD>
<TD height=20 width=114 align=right>2,786</TD>
<TD height=20 width=114 align=right>2,204</TD>
<TD height=20 width=114 align=right>6,980</TD>
<TD height=20 width=114 align=right>2,281</TD>
<TD height=20 width=114 align=right>2,080</TD>
<TD height=20 width=114 align=right>3,476</TD></TR>
<TR>
<TD height=20 width=108 align=center>
<P>PBR</P></TD>
<TD height=20 width=114 align=right>0.52</TD>
<TD height=20 width=114 align=right>0.41 </TD>
<TD height=20 width=114 align=right>0.52 </TD>
<TD height=20 width=114 align=right>0.45 </TD>
<TD height=20 width=114 align=right>0.51</TD>
<TD height=20 width=114 align=right>0.59 </TD></TR>
<TR>
<TD height=20 width=108 align=center>
<P>평균 PBR</P></TD>
<TD height=20 width=684 colSpan=6 align=right>0.48</TD></TR></TBODY></TABLE>
<TABLE class=nb width=798>
<COLGROUP>
<COL width=56></COL>
<COL width=742></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 vAlign=top width=56>주1)</TD>
<TD height=20 vAlign=top width=742>2014년 반기 연결기준 지배 자기자본 수치입니다.</TD></TR>
<TR>
<TD height=20 vAlign=top width=56>주2)</TD>
<TD height=20 vAlign=top width=742>발행주식총수의 경우 평가 기준일 상장주식총수입니다.</TD></TR>
<TR>
<TD height=20 vAlign=top width=56>주3)</TD>
<TD height=20 vAlign=top width=742>적용주가의 경우 평가 기준일(2014년 10월 17일)의 Min[1개월 평균종가, 1주일 평균종가, 기준일 종가] </TD></TR>
<TR>
<TD height=43 vAlign=top width=56>주4)</TD>
<TD height=43 vAlign=top width=742>대동스틸은 최근 1년간 주가변동폭이 101.01%를 기록하는 등 높은 주가 변동성을 보이고 있어 평균 산출시 제외하였습니다.</TD></TR></TBODY></TABLE></P>
<P><BR>(다) 주당 평가가액 산출</P>
<P>
<TABLE class=nb width=744>
<COLGROUP>
<COL width=744></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 width=744 align=right>(단위 : 원, 배, 주)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=747>
<COLGROUP>
<COL width=113></COL>
<COL width=229></COL>
<COL width=228></COL>
<COL width=177></COL></COLGROUP>
<THEAD>
<TR>
<TH height=20 width=113 align=center>
<P>구 분</P></TH>
<TH height=20 width=229 align=center>
<P>PER Valauation</P></TH>
<TH height=20 width=228 align=center>
<P>PBR Valuation</P></TH>
<TH height=20 width=177 align=center>
<P>비 고</P></TH></TR></THEAD>
<TBODY>
<TR>
<TD height=50 rowSpan=2 width=113 align=center>
<P>재무실적</P></TD>
<TD height=20 width=229 align=right>
<P>3,137 백만원</P></TD>
<TD height=20 width=228 align=right>
<P>98,823 백만원</P></TD>
<TD height=50 rowSpan=2 width=177 align=center>
<P>-</P></TD></TR>
<TR>
<TD height=20 width=229 align=center>
<P>2014년 예상 순이익 연환산</P></TD>
<TD height=20 width=228 align=center>
<P>2014년 상반기 자본총계</P></TD></TR>
<TR>
<TD height=20 width=113 align=center>
<P>적용 Multiple</P></TD>
<TD height=20 width=229 align=right>9.21</TD>
<TD height=20 width=228 align=right>0.48</TD>
<TD height=20 width=177 align=center>
<P>-</P></TD></TR>
<TR>
<TD height=50 rowSpan=2 width=113 align=center>
<P>적정시가총액</P></TD>
<TD height=20 width=229 align=right>
<P><STRONG><SPAN style="COLOR: #ff0000">적정주가 </SPAN><SPAN style="COLOR: #ff0000">1983원</SPAN></STRONG></P>
<P>28,884 백만원</P></TD>
<TD height=20 width=228 align=right>
<P><SPAN style="COLOR: #ff0000"><STRONG>적정주가 3283원</STRONG></SPAN> </P>
<P>47,818 백만원</P></TD>
<TD height=50 rowSpan=2 width=177 align=center>
<P>PER 와 PBR Valuation<BR>을 1:1로 적용</P></TD></TR>
<TR>
<TD height=20 width=457 colSpan=2 align=right>38,351 백만원</TD></TR>
<TR>
<TD height=20 width=113 align=center>
<P>공모 후 주식수</P></TD>
<TD height=20 width=457 colSpan=2 align=right>
<P>14,566,000주</P></TD>
<TD height=20 width=177 align=center>(주)</TD></TR>
<TR>
<TD height=20 width=113 align=center>
<P>주당 평가가격</P></TD>
<TD height=20 width=457 colSpan=2 align=right><SPAN style="COLOR: #ff0000"><STRONG>2,633원</STRONG></SPAN></TD>
<TD height=20 width=177 align=center>
<P>-</P></TD></TR></TBODY></TABLE></P>
<P>주) 적용주식수 :</P>
<P>
<TABLE border=1 width=744>
<COLGROUP>
<COL width=372></COL>
<COL width=372></COL></COLGROUP>
<THEAD>
<TR>
<TH height=20 width=372 align=center>구 분</TH>
<TH height=20 width=372 align=center>주식수</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 width=372>공모 전 발행주식 총수</TD>
<TD height=20 width=372 align=right>12,300,000주</TD></TR>
<TR>
<TD height=20 width=372>공모주식</TD>
<TD height=20 width=372 align=right>2,200,000주</TD></TR>
<TR>
<TD height=20 width=372>상장주선인 의무인수분</TD>
<TD height=20 width=372 align=right>66,000주</TD></TR>
<TR>
<TD height=20 width=372>합 계</TD>
<TD height=20 width=372 align=right>14,566,000주</TD></TR></TBODY></TABLE></P>
<P><BR>대표주관회사인 하나대투증권(주)는 (주)대창스틸의 주당 평가가액을 산출함에 있어 2014년 반기 연결 당기순이익에 유사회사로부터 산출된 PER 배수 및 2014년 반기 연결 자본총액에 유사회사로부터 산출된 PBR 배수를 각 각 적용한 후, PER 평가법 및 PBR 평가법의 산술평균하여 2,633원으로 산정하였습니다.<BR></P>
<P>공모희망가액의 산정<BR><BR>
<TABLE border=1 width=661>
<COLGROUP>
<COL width=137></COL>
<COL width=128></COL>
<COL width=127></COL>
<COL width=269></COL></COLGROUP>
<THEAD>
<TR>
<TH height=43 width=137 align=center>구 분</TH>
<TH height=43 width=128 align=center>PER <BR>비교가치 적용</TH>
<TH height=43 width=127 align=center>PBR<BR>비교가치 적용</TH>
<TH height=43 width=269 align=center>비 고</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=50 rowSpan=2 width=137 align=center>적정 시가총액</TD>
<TD height=20 width=128 align=right>28,884 백만원</TD>
<TD height=20 width=127 align=right>47,881 백만원</TD>
<TD height=20 width=269 align=center>2014년 반기말 기준</TD></TR>
<TR>
<TD height=20 width=255 colSpan=2 align=right>38,351 백만원</TD>
<TD height=20 width=269 align=center>PER 와 PBR Valuation을 1:1로 적용</TD></TR>
<TR>
<TD height=20 width=137 align=center>공모 후 주식수</TD>
<TD height=20 width=255 colSpan=2 align=center>14,566,000주</TD>
<TD height=20 width=269 align=center>상장주선인 의무인수분 포함</TD></TR>
<TR>
<TD height=20 width=137 align=center>주당 평가가격</TD>
<TD height=20 width=255 colSpan=2 align=right>2,633원</TD>
<TD height=20 width=269 align=center>-</TD></TR>
<TR>
<TD height=20 width=137 align=center>할인율</TD>
<TD height=20 width=128 align=right>24.04%</TD>
<TD height=20 width=127 align=right>5.05%</TD>
<TD height=20 width=269 align=center>-</TD></TR>
<TR>
<TD height=20 width=137 align=center>공모 희망가 밴드</TD>
<TD height=20 width=128 align=right>2,000원</TD>
<TD height=20 width=127 align=right>2,500원</TD>
<TD height=20 width=269 align=center>-</TD></TR></TBODY></TABLE></P>
<P> </P>
<P>
<TABLE class=nb width=786>
<TBODY>
<TR>
<TD height=20 width=786 align=center>【2014년 반기 요약 재무 현황】</TD></TR>
<TR>
<TD height=20 width=786 align=right>(단위 : 백만원)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=787>
<COLGROUP>
<COL width=100></COL>
<COL width=115></COL>
<COL width=115></COL>
<COL width=115></COL>
<COL width=114></COL>
<COL width=114></COL>
<COL width=114></COL></COLGROUP>
<THEAD>
<TR>
<TH height=20 width=100 align=center>구 분</TH>
<TH height=20 width=115 align=center>
<P>금강철강</P></TH>
<TH height=20 width=115 align=center>
<P>부국철강</P></TH>
<TH height=20 width=115 align=center>
<P>경남스틸</P></TH>
<TH height=20 width=114 align=center>
<P>동양에스텍</P></TH>
<TH height=20 width=114 align=center>
<P>문배철강</P></TH>
<TH height=20 width=114 align=center>
<P>대동스틸</P></TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 vAlign=top width=100>자산총계</TD>
<TD height=20 width=115 align=right>131,042 </TD>
<TD height=20 width=115 align=right>133,742 </TD>
<TD height=20 width=115 align=right>137,785 </TD>
<TD height=20 width=114 align=right>125,390 </TD>
<TD height=20 width=114 align=right>114,325 </TD>
<TD height=20 width=114 align=right>74,092 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>유동자산</TD>
<TD height=20 width=115 align=right>107,417 </TD>
<TD height=20 width=115 align=right>107,785 </TD>
<TD height=20 width=115 align=right>99,097 </TD>
<TD height=20 width=114 align=right>73,488 </TD>
<TD height=20 width=114 align=right>57,677 </TD>
<TD height=20 width=114 align=right>47,141 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>비유동자산</TD>
<TD height=20 width=115 align=right>23,625 </TD>
<TD height=20 width=115 align=right>25,957 </TD>
<TD height=20 width=115 align=right>38,688 </TD>
<TD height=20 width=114 align=right>51,902 </TD>
<TD height=20 width=114 align=right>56,648 </TD>
<TD height=20 width=114 align=right>26,951 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>부채총계</TD>
<TD height=20 width=115 align=right>31,684 </TD>
<TD height=20 width=115 align=right>26,714 </TD>
<TD height=20 width=115 align=right>71,303 </TD>
<TD height=20 width=114 align=right>74,598 </TD>
<TD height=20 width=114 align=right>30,591 </TD>
<TD height=20 width=114 align=right>15,088 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>유동부채</TD>
<TD height=20 width=115 align=right>28,076 </TD>
<TD height=20 width=115 align=right>25,321 </TD>
<TD height=20 width=115 align=right>60,422 </TD>
<TD height=20 width=114 align=right>63,847</TD>
<TD height=20 width=114 align=right>24,755 </TD>
<TD height=20 width=114 align=right>14,254 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>비유동부채</TD>
<TD height=20 width=115 align=right>3,608 </TD>
<TD height=20 width=115 align=right>1,393 </TD>
<TD height=20 width=115 align=right>10,881 </TD>
<TD height=20 width=114 align=right>10,751 </TD>
<TD height=20 width=114 align=right>5,836 </TD>
<TD height=20 width=114 align=right>834 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>자본총계</TD>
<TD height=20 width=115 align=right>99,358 </TD>
<TD height=20 width=115 align=right>107,028 </TD>
<TD height=20 width=115 align=right>66,482 </TD>
<TD height=20 width=114 align=right>66,482 </TD>
<TD height=20 width=114 align=right>83,733 </TD>
<TD height=20 width=114 align=right>59,004 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>자본금</TD>
<TD height=20 width=115 align=right>9,860 </TD>
<TD height=20 width=115 align=right>20,000 </TD>
<TD height=20 width=115 align=right>2,500 </TD>
<TD height=20 width=114 align=right>5,000 </TD>
<TD height=20 width=114 align=right>10,252 </TD>
<TD height=20 width=114 align=right>5,000 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>매출액</TD>
<TD height=20 width=115 align=right>111,904 </TD>
<TD height=20 width=115 align=right>98,107 </TD>
<TD height=20 width=115 align=right>145,970 </TD>
<TD height=20 width=114 align=right>86,553 </TD>
<TD height=20 width=114 align=right>62,959 </TD>
<TD height=20 width=114 align=right>50,461 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>영업이익</TD>
<TD height=20 width=115 align=right>2,836 </TD>
<TD height=20 width=115 align=right>1,684 </TD>
<TD height=20 width=115 align=right>4,051 </TD>
<TD height=20 width=114 align=right>821 </TD>
<TD height=20 width=114 align=right>1,610 </TD>
<TD height=20 width=114 align=right>946 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>당기순이익</TD>
<TD height=20 width=115 align=right>5,248 </TD>
<TD height=20 width=115 align=right>2,191 </TD>
<TD height=20 width=115 align=right>2,819 </TD>
<TD height=20 width=114 align=right>523 </TD>
<TD height=20 width=114 align=right>1,366 </TD>
<TD height=20 width=114 align=right>1,174 </TD></TR></TBODY></TABLE></P>
<P><BR><BR></P>
<P>
<TABLE class=nb width=786>
<COLGROUP>
<COL width=786></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 width=786 align=center>【2013년 요약 재무 현황】</TD></TR>
<TR>
<TD height=20 width=786 align=right>(단위 : 백만원)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=787>
<COLGROUP>
<COL width=100></COL>
<COL width=115></COL>
<COL width=115></COL>
<COL width=115></COL>
<COL width=114></COL>
<COL width=114></COL>
<COL width=114></COL></COLGROUP>
<THEAD>
<TR>
<TH height=20 width=100 align=center>구 분</TH>
<TH height=20 width=115 align=center>
<P>금강철강</P></TH>
<TH height=20 width=115 align=center>
<P>부국철강</P></TH>
<TH height=20 width=115 align=center>
<P>경남스틸</P></TH>
<TH height=20 width=114 align=center>
<P>동양에스텍</P></TH>
<TH height=20 width=114 align=center>
<P>문배철강</P></TH>
<TH height=20 width=114 align=center>
<P>대동스틸</P></TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 vAlign=top width=100>자산총계</TD>
<TD height=20 width=115 align=right>130,946 </TD>
<TD height=20 width=115 align=right>137,819 </TD>
<TD height=20 width=115 align=right>114,814 </TD>
<TD height=20 width=114 align=right>119,724 </TD>
<TD height=20 width=114 align=right>119,792 </TD>
<TD height=20 width=114 align=right>74,092 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>유동자산</TD>
<TD height=20 width=115 align=right>105,027 </TD>
<TD height=20 width=115 align=right>112,199 </TD>
<TD height=20 width=115 align=right>77,996 </TD>
<TD height=20 width=114 align=right>69,182 </TD>
<TD height=20 width=114 align=right>62,075 </TD>
<TD height=20 width=114 align=right>47,141 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>비유동자산</TD>
<TD height=20 width=115 align=right>25,919 </TD>
<TD height=20 width=115 align=right>25,619 </TD>
<TD height=20 width=115 align=right>36,818 </TD>
<TD height=20 width=114 align=right>50,542 </TD>
<TD height=20 width=114 align=right>57,717 </TD>
<TD height=20 width=114 align=right>26,951 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>부채총계</TD>
<TD height=20 width=115 align=right>34,973 </TD>
<TD height=20 width=115 align=right>26,714 </TD>
<TD height=20 width=115 align=right>49,898 </TD>
<TD height=20 width=114 align=right>69,271 </TD>
<TD height=20 width=114 align=right>35,926 </TD>
<TD height=20 width=114 align=right>15,088 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>유동부채</TD>
<TD height=20 width=115 align=right>31,406 </TD>
<TD height=20 width=115 align=right>25,321 </TD>
<TD height=20 width=115 align=right>38,769 </TD>
<TD height=20 width=114 align=right>66,050 </TD>
<TD height=20 width=114 align=right>29,984 </TD>
<TD height=20 width=114 align=right>14,254 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>비유동부채</TD>
<TD height=20 width=115 align=right>3,567 </TD>
<TD height=20 width=115 align=right>1,393 </TD>
<TD height=20 width=115 align=right>11,129 </TD>
<TD height=20 width=114 align=right>3,221 </TD>
<TD height=20 width=114 align=right>5,942 </TD>
<TD height=20 width=114 align=right>834 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>자본총계</TD>
<TD height=20 width=115 align=right>95,973 </TD>
<TD height=20 width=115 align=right>107,028 </TD>
<TD height=20 width=115 align=right>64,916 </TD>
<TD height=20 width=114 align=right>50,453 </TD>
<TD height=20 width=114 align=right>83,866 </TD>
<TD height=20 width=114 align=right>59,004 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>자본금</TD>
<TD height=20 width=115 align=right>9,860 </TD>
<TD height=20 width=115 align=right>20,000 </TD>
<TD height=20 width=115 align=right>2,500 </TD>
<TD height=20 width=114 align=right>5,000 </TD>
<TD height=20 width=114 align=right>10,252 </TD>
<TD height=20 width=114 align=right>5,000 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>매출액</TD>
<TD height=20 width=115 align=right>246,772 </TD>
<TD height=20 width=115 align=right>244,876 </TD>
<TD height=20 width=115 align=right>305,659 </TD>
<TD height=20 width=114 align=right>224,279 </TD>
<TD height=20 width=114 align=right>147,636 </TD>
<TD height=20 width=114 align=right>130,619 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>영업이익</TD>
<TD height=20 width=115 align=right>6,768 </TD>
<TD height=20 width=115 align=right>2,489 </TD>
<TD height=20 width=115 align=right>9,723 </TD>
<TD height=20 width=114 align=right>4,436 </TD>
<TD height=20 width=114 align=right>3,102 </TD>
<TD height=20 width=114 align=right>2,219 </TD></TR>
<TR>
<TD height=20 vAlign=top width=100>당기순이익</TD>
<TD height=20 width=115 align=right>7,758 </TD>
<TD height=20 width=115 align=right>3,467 </TD>
<TD height=20 width=115 align=right>6,006 </TD>
<TD height=20 width=114 align=right>2,384 </TD>
<TD height=20 width=114 align=right>4,680 </TD>
<TD height=20 width=114 align=right>575 </TD></TR></TBODY></TABLE></P>
<P><BR>(2) 주요 재무비율<BR><BR>유사회사의 주요 재무비율은 금융감독원 전자공시시스템 홈페이지 (http://dart.fss.or.kr)에 공시된 각 사의 감사보고서를 참조하여 작성하였습니다. <BR><BR></P>
<P>
<TABLE class=nb width=865>
<COLGROUP>
<COL width=865></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 width=865 align=center>【2014년 반기 주요 재무 비율】</TD></TR></TBODY></TABLE>
<TABLE border=1 width=868>
<COLGROUP>
<COL width=95></COL>
<COL width=145></COL>
<COL width=105></COL>
<COL width=105></COL>
<COL width=105></COL>
<COL width=105></COL>
<COL width=104></COL>
<COL width=104></COL></COLGROUP>
<THEAD>
<TR>
<TH height=20 width=95 align=center>구 분</TH>
<TH height=20 width=145 align=center>재무비율</TH>
<TH height=20 width=105 align=center>
<P>금강철강</P></TH>
<TH height=20 width=105 align=center>
<P>부국철강</P></TH>
<TH height=20 width=105 align=center>
<P>경남스틸</P></TH>
<TH height=20 width=105 align=center>
<P>동양에스텍</P></TH>
<TH height=20 width=104 align=center>
<P>문배철강</P></TH>
<TH height=20 width=104 align=center>
<P>대동스틸</P></TH></TR></THEAD>
<TBODY>
<TR>
<TD height=110 rowSpan=4 width=95 align=center>성장성(%)</TD>
<TD height=20 width=145>매출액증가율</TD>
<TD height=20 width=105 align=right>-9.31%</TD>
<TD height=20 width=105 align=right>-19.87%</TD>
<TD height=20 width=105 align=right>-4.49%</TD>
<TD height=20 width=105 align=right>-22.82%</TD>
<TD height=20 width=104 align=right>-14.71%</TD>
<TD height=20 width=104 align=right>-22.74%</TD></TR>
<TR>
<TD height=20 width=145>영업이익증가율</TD>
<TD height=20 width=105 align=right>-16.19%</TD>
<TD height=20 width=105 align=right>35.30%</TD>
<TD height=20 width=105 align=right>-16.67%</TD>
<TD height=20 width=105 align=right>-62.97%</TD>
<TD height=20 width=104 align=right>3.83%</TD>
<TD height=20 width=104 align=right>-14.74%</TD></TR>
<TR>
<TD height=20 width=145>순이익증가율</TD>
<TD height=20 width=105 align=right>35.30%</TD>
<TD height=20 width=105 align=right>26.38%</TD>
<TD height=20 width=105 align=right>-6.11%</TD>
<TD height=20 width=105 align=right>-56.08%</TD>
<TD height=20 width=104 align=right>-41.64%</TD>
<TD height=20 width=104 align=right>308.34%</TD></TR>
<TR>
<TD height=20 width=145>총자산증가율</TD>
<TD height=20 width=105 align=right>0.07%</TD>
<TD height=20 width=105 align=right>-2.96%</TD>
<TD height=20 width=105 align=right>20.01%</TD>
<TD height=20 width=105 align=right>4.73%</TD>
<TD height=20 width=104 align=right>-4.56%</TD>
<TD height=20 width=104 align=right>0.00%</TD></TR>
<TR>
<TD height=80 rowSpan=3 width=95 align=center>활동성(회)</TD>
<TD height=20 width=145>총자산회전율</TD>
<TD height=20 width=105 align=right>1.71 </TD>
<TD height=20 width=105 align=right>1.45 </TD>
<TD height=20 width=105 align=right>2.31 </TD>
<TD height=20 width=105 align=right>1.41 </TD>
<TD height=20 width=104 align=right>1.08</TD>
<TD height=20 width=104 align=right>1.36</TD></TR>
<TR>
<TD height=20 width=145>매출채권회전율</TD>
<TD height=20 width=105 align=right>5.53 </TD>
<TD height=20 width=105 align=right>5.27 </TD>
<TD height=20 width=105 align=right>4.60 </TD>
<TD height=20 width=105 align=right>3.47 </TD>
<TD height=20 width=104 align=right>2.81</TD>
<TD height=20 width=104 align=right>4.28</TD></TR>
<TR>
<TD height=20 width=145>재고자산회전율</TD>
<TD height=20 width=105 align=right>14.99 </TD>
<TD height=20 width=105 align=right>5.77 </TD>
<TD height=20 width=105 align=right>8.72 </TD>
<TD height=20 width=105 align=right>7.52 </TD>
<TD height=20 width=104 align=right>8.39</TD>
<TD height=20 width=104 align=right>5.45</TD></TR>
<TR>
<TD height=110 rowSpan=4 width=95 align=center>수익성(%)</TD>
<TD height=20 width=145>매출액영업이익율</TD>
<TD height=20 width=105 align=right>2.53%</TD>
<TD height=20 width=105 align=right>1.72%</TD>
<TD height=20 width=105 align=right>2.78%</TD>
<TD height=20 width=105 align=right>0.95%</TD>
<TD height=20 width=104 align=right>2.56%</TD>
<TD height=20 width=104 align=right>1.87%</TD></TR>
<TR>
<TD height=20 width=145>매출액순이익율</TD>
<TD height=20 width=105 align=right>4.69%</TD>
<TD height=20 width=105 align=right>2.23%</TD>
<TD height=20 width=105 align=right>1.93%</TD>
<TD height=20 width=105 align=right>0.60%</TD>
<TD height=20 width=104 align=right>2.17%</TD>
<TD height=20 width=104 align=right>2.33%</TD></TR>
<TR>
<TD height=20 width=145>총자산순이익율</TD>
<TD height=20 width=105 align=right>8.01%</TD>
<TD height=20 width=105 align=right>3.23%</TD>
<TD height=20 width=105 align=right>4.46%</TD>
<TD height=20 width=105 align=right>0.85%</TD>
<TD height=20 width=104 align=right>2.33%</TD>
<TD height=20 width=104 align=right>3.17%</TD></TR>
<TR>
<TD height=20 width=145>자기자본순이익율</TD>
<TD height=20 width=105 align=right>10.75%</TD>
<TD height=20 width=105 align=right>4.09%</TD>
<TD height=20 width=105 align=right>8.58%</TD>
<TD height=20 width=105 align=right>1.79%</TD>
<TD height=20 width=104 align=right>3.26%</TD>
<TD height=20 width=104 align=right>3.98%</TD></TR>
<TR>
<TD height=80 rowSpan=3 width=95 align=center>안정성(%)</TD>
<TD height=20 width=145>유동비율</TD>
<TD height=20 width=105 align=right>382.59%</TD>
<TD height=20 width=105 align=right>425.67%</TD>
<TD height=20 width=105 align=right>164.01%</TD>
<TD height=20 width=105 align=right>115.10%</TD>
<TD height=20 width=104 align=right>232.99%</TD>
<TD height=20 width=104 align=right>330.72%</TD></TR>
<TR>
<TD height=20 width=145>부채비율</TD>
<TD height=20 width=105 align=right>31.89%</TD>
<TD height=20 width=105 align=right>24.96%</TD>
<TD height=20 width=105 align=right>107.25%</TD>
<TD height=20 width=105 align=right>112.21%</TD>
<TD height=20 width=104 align=right>36.53%</TD>
<TD height=20 width=104 align=right>25.57%</TD></TR>
<TR>
<TD height=20 width=145>차입금의존도</TD>
<TD height=20 width=105 align=right>1.23%</TD>
<TD height=20 width=105 align=right>0.00%</TD>
<TD height=20 width=105 align=right>24.85%</TD>
<TD height=20 width=105 align=right>41.55%</TD>
<TD height=20 width=104 align=right>13.48%</TD>
<TD height=20 width=104 align=right>10.23%</TD></TR></TBODY></TABLE>
<TABLE class=nb width=865>
<COLGROUP>
<COL width=865></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 width=865>(주1) 금강철강과 동양에스텍은 K-IFRS 연결 기준이며, 그 외의 유사회사는 K-IFRS 별도 기준입니다.</TD></TR>
<TR>
<TD height=20 width=865>(주2) 성장성 비율 및 활동성 비율은 2014년 반기실적을 연환산하여 산출하였습니다.</TD></TR></TBODY></TABLE></P>
<P><BR></P>
<P>
<TABLE class=nb width=865>
<COLGROUP>
<COL width=865></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 width=865 align=center>【2013년 주요 재무 비율】</TD></TR></TBODY></TABLE>
<TABLE border=1 width=868>
<COLGROUP>
<COL width=95></COL>
<COL width=145></COL>
<COL width=105></COL>
<COL width=105></COL>
<COL width=105></COL>
<COL width=105></COL>
<COL width=104></COL>
<COL width=104></COL></COLGROUP>
<THEAD>
<TR>
<TH height=20 width=95 align=center>구 분</TH>
<TH height=20 width=145 align=center>재무비율</TH>
<TH height=20 width=105 align=center>
<P>금강철강</P></TH>
<TH height=20 width=105 align=center>
<P>부국철강</P></TH>
<TH height=20 width=105 align=center>
<P>경남스틸</P></TH>
<TH height=20 width=105 align=center>
<P>동양에스텍</P></TH>
<TH height=20 width=104 align=center>
<P>문배철강</P></TH>
<TH height=20 width=104 align=center>
<P>대동스틸</P></TH></TR></THEAD>
<TBODY>
<TR>
<TD height=110 rowSpan=4 width=95 align=center>성장성(%)</TD>
<TD height=20 width=145>매출액증가율</TD>
<TD height=20 width=105 align=right>-3.77%</TD>
<TD height=20 width=105 align=right>-18.02%</TD>
<TD height=20 width=105 align=right>-2.39%</TD>
<TD height=20 width=105 align=right>9.15%</TD>
<TD height=20 width=104 align=right>-6.24%</TD>
<TD height=20 width=104 align=right>-30.74%</TD></TR>
<TR>
<TD height=20 width=145>영업이익증가율</TD>
<TD height=20 width=105 align=right>11.30%</TD>
<TD height=20 width=105 align=right>-59.06%</TD>
<TD height=20 width=105 align=right>-16.97%</TD>
<TD height=20 width=105 align=right>-383.70%</TD>
<TD height=20 width=104 align=right>116.24%</TD>
<TD height=20 width=104 align=right>-222.71%</TD></TR>
<TR>
<TD height=20 width=145>순이익증가율</TD>
<TD height=20 width=105 align=right>27.05%</TD>
<TD height=20 width=105 align=right>-43.22%</TD>
<TD height=20 width=105 align=right>-5.28%</TD>
<TD height=20 width=105 align=right>-157.26%</TD>
<TD height=20 width=104 align=right>82.95%</TD>
<TD height=20 width=104 align=right>-246.65%</TD></TR>
<TR>
<TD height=20 width=145>총자산증가율</TD>
<TD height=20 width=105 align=right>102.02%</TD>
<TD height=20 width=105 align=right>98.36%</TD>
<TD height=20 width=105 align=right>97.45%</TD>
<TD height=20 width=105 align=right>89.73%</TD>
<TD height=20 width=104 align=right>95.25%</TD>
<TD height=20 width=104 align=right>76.86%</TD></TR>
<TR>
<TD height=80 rowSpan=3 width=95 align=center>활동성(회)</TD>
<TD height=20 width=145>총자산회전율</TD>
<TD height=20 width=105 align=right>1.90 </TD>
<TD height=20 width=105 align=right>1.76 </TD>
<TD height=20 width=105 align=right>2.63 </TD>
<TD height=20 width=105 align=right>1.77 </TD>
<TD height=20 width=104 align=right>1.20</TD>
<TD height=20 width=104 align=right>1.53</TD></TR>
<TR>
<TD height=20 width=145>매출채권회전율</TD>
<TD height=20 width=105 align=right>5.21 </TD>
<TD height=20 width=105 align=right>5.48 </TD>
<TD height=20 width=105 align=right>5.92 </TD>
<TD height=20 width=105 align=right>3.58 </TD>
<TD height=20 width=104 align=right>2.95</TD>
<TD height=20 width=104 align=right>3.67</TD></TR>
<TR>
<TD height=20 width=145>재고자산회전율</TD>
<TD height=20 width=105 align=right>14.58 </TD>
<TD height=20 width=105 align=right>6.15 </TD>
<TD height=20 width=105 align=right>8.68 </TD>
<TD height=20 width=105 align=right>12.32 </TD>
<TD height=20 width=104 align=right>10.91</TD>
<TD height=20 width=104 align=right>6.81</TD></TR>
<TR>
<TD height=110 rowSpan=4 width=95 align=center>수익성(%)</TD>
<TD height=20 width=145>매출액영업이익율</TD>
<TD height=20 width=105 align=right>2.74%</TD>
<TD height=20 width=105 align=right>1.02%</TD>
<TD height=20 width=105 align=right>3.18%</TD>
<TD height=20 width=105 align=right>1.98%</TD>
<TD height=20 width=104 align=right>2.10%</TD>
<TD height=20 width=104 align=right>1.70%</TD></TR>
<TR>
<TD height=20 width=145>매출액순이익율</TD>
<TD height=20 width=105 align=right>3.14%</TD>
<TD height=20 width=105 align=right>1.42%</TD>
<TD height=20 width=105 align=right>1.96%</TD>
<TD height=20 width=105 align=right>1.06%</TD>
<TD height=20 width=104 align=right>3.17%</TD>
<TD height=20 width=104 align=right>0.44%</TD></TR>
<TR>
<TD height=20 width=145>총자산순이익율</TD>
<TD height=20 width=105 align=right>4.76%</TD>
<TD height=20 width=105 align=right>4.36%</TD>
<TD height=20 width=105 align=right>5.38%</TD>
<TD height=20 width=105 align=right>-3.12%</TD>
<TD height=20 width=104 align=right>2.03%</TD>
<TD height=20 width=104 align=right>-0.41%</TD></TR>
<TR>
<TD height=20 width=145>자기자본순이익율</TD>
<TD height=20 width=105 align=right>8.08%</TD>
<TD height=20 width=105 align=right>3.24%</TD>
<TD height=20 width=105 align=right>9.25%</TD>
<TD height=20 width=105 align=right>4.72%</TD>
<TD height=20 width=104 align=right>5.58%</TD>
<TD height=20 width=104 align=right>0.97%</TD></TR>
<TR>
<TD height=80 rowSpan=3 width=95 align=center>안정성(%)</TD>
<TD height=20 width=145>유동비율</TD>
<TD height=20 width=105 align=right>82.53%</TD>
<TD height=20 width=105 align=right>443.10%</TD>
<TD height=20 width=105 align=right>201.18%</TD>
<TD height=20 width=105 align=right>104.74%</TD>
<TD height=20 width=104 align=right>207.02%</TD>
<TD height=20 width=104 align=right>330.72%</TD></TR>
<TR>
<TD height=20 width=145>부채비율</TD>
<TD height=20 width=105 align=right>36.44%</TD>
<TD height=20 width=105 align=right>24.96%</TD>
<TD height=20 width=105 align=right>76.86%</TD>
<TD height=20 width=105 align=right>137.30%</TD>
<TD height=20 width=104 align=right>42.84%</TD>
<TD height=20 width=104 align=right>25.57%</TD></TR>
<TR>
<TD height=20 width=145>차입금의존도</TD>
<TD height=20 width=105 align=right>1.22%</TD>
<TD height=20 width=105 align=right>0.00%</TD>
<TD height=20 width=105 align=right>18.29%</TD>
<TD height=20 width=105 align=right>34.28%</TD>
<TD height=20 width=104 align=right>17.33%</TD>
<TD height=20 width=104 align=right>12.95%</TD></TR></TBODY></TABLE>
<TABLE class=nb width=865>
<COLGROUP>
<COL width=865></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 width=865>(주1) 금강철강과 동양에스텍은 K-IFRS 연결 기준이며, 그 외의 유사회사는 K-IFRS 별도 기준입니다.</TD></TR></TBODY></TABLE></P>
<P><BR></P></SPAN></FONT></STRONG></SPAN>
<!-- -->
]]>
카페 게시글
공모종목 자료
대창스틸 개요
공사모
추천 0
조회 411
14.11.23 19:57
댓글 0
다음검색
