에스엔텍 기업 내용

<P>당사는 진공/플라즈마 기술, 초정밀 Align 기술 및 특수 이송시스템 기술을 보유하고 있으며, 디스플레이, 반도체 및 에너지 산업 분야에서 최적화 된 Solution으로 고객이 요구하는 다양한 공정 장비를 제작해 납품하고 있습니다. 특히, 디스플레이 분야의 어플리케이션(OLED, TSP 등) 제품에 적용할 수 있는 저온 투명전극 증착 기술을 개발하여 해외 디스플레이 패널 생산 업체에 공급함으로써 수출 경제 활성화에 이바지 하고 있습니다. 더불어 초정밀 Align 기술과 진공 챔버 내에서 디스플레이의 상/하판을 합착하는 기술을 더해 Inline OCR Type의 Direct Bonding System을 개발/납품하고 있습니다.<BR><BR>현재 Direct Bonding System은 Touch Screen Sensor와 LCD Module을 접합하는 공정에 사용되어 스마트폰 및 중형 태블릿 제품의 디스플레이 Module 생산 라인에 적용되었습니다. </P> <P> </P> <P>경쟁 현황 </P> <P> </P> <P> <TABLE border=1 width=743> <COLGROUP> <COL width=136></COL> <COL width=150></COL> <COL width=134></COL> <COL width=125></COL> <COL width=106></COL> <COL width=92></COL></COLGROUP> <THEAD> <TR> <TH height=43 width=136 align=center> <P>제품명 </P></TH> <TH height=43 width=284 colSpan=2 align=center> <P>품목 및 적용기술 </P></TH> <TH height=43 width=125 align=center> <P>해당 분야 </P></TH> <TH height=43 width=106 align=center> <P>경쟁업체</P></TH> <TH height=43 width=92 align=center> <P>독점/과점</P> <P>/완전경쟁</P></TH></TR></THEAD> <TBODY> <TR> <TD height=43 width=136 align=center> <P>NPS</P></TD> <TD height=43 width=150 align=center> <P>저온(100도이내) 물리증착기술 </P></TD> <TD height=43 width=134 align=center> <P>저저항/고투과도</P></TD> <TD height=43 width=125 align=center> <P>Flexible Display, <BR>TSP</P></TD> <TD height=43 width=106 align=center> <P>-</P></TD> <TD height=43 width=92 align=center> <P>독점 </P></TD></TR> <TR> <TD height=112 width=136 align=center> <P>인라인 합착기 </P> <P>(DirectBonder) </P></TD> <TD height=112 width=150 align=center> <P>진공중 다이렉트본딩 합착기술, 초고정밀 스테이지 제어기술, In-Line 구조의 고생산성 제어기술</P></TD> <TD height=112 width=134 align=center> <P>합착 오차범위 5um 이내</P> <P>인라인 자동화기술</P></TD> <TD height=112 width=125 align=center> <P>디스플레이 </P></TD> <TD height=112 width=106 align=center> <P>나래나노텍,</P> <P>탑엔지니어링</P></TD> <TD height=112 width=92 align=center> <P>과점</P> <P>(도입기)</P></TD></TR> <TR> <TD height=112 width=136 align=center> <P>초대형OLED 패널 <BR>반송장치</P></TD> <TD height=112 width=150 align=center> <P>초대형 대면적패널 이송기술, N2 Gas Laminar Flow 제어기술, 고집적 패널 적재 및 반송기술</P></TD> <TD height=112 width=134 align=center> <P>N2환경</P></TD> <TD height=112 width=125 align=center> <P>Display (OLED)</P></TD> <TD height=112 width=106 align=center> <P>아바코, </P> <P>LIG ADP</P></TD> <TD height=112 width=92 align=center> <P>과점</P> <P>(도입기)</P></TD></TR> <TR> <TD height=43 width=136 align=center> <P>RND</P></TD> <TD height=43 width=150 align=center> <P>플라즈마 공정기술</P></TD> <TD height=43 width=134 align=center> <P>증착, 식각 및 표면처리 </P></TD> <TD height=43 width=125 align=center> <P>RND</P></TD> <TD height=43 width=106 align=center> <P>-</P></TD> <TD height=43 width=92 align=center> <P>완전경쟁</P></TD></TR></TBODY></TABLE></P> <P> </P> <P>경쟁업체 현황<BR><BR></P> <TABLE class=nb width=600> <COLGROUP> <COL width=600></COL></COLGROUP> <TBODY> <TR> <TD height=20 width=600 align=right>(단위 : 억원, %)</TD></TR></TBODY></TABLE> <TABLE border=1 width=599> <COLGROUP> <COL width=40></COL> <COL width=81></COL> <COL width=60></COL> <COL width=60></COL> <COL width=60></COL> <COL width=60></COL> <COL width=60></COL> <COL width=60></COL> <COL width=59></COL> <COL width=59></COL></COLGROUP> <THEAD> <TR> <TH height=50 rowSpan=2 width=121 colSpan=2 align=center> <P>구분</P></TH> <TH height=20 width=120 colSpan=2 align=center>에스엔텍</TH> <TH height=20 width=120 colSpan=2 align=center> <P>아바코</P></TH> <TH height=20 width=120 colSpan=2 align=center> <P>나래나노텍</P></TH> <TH height=20 width=118 colSpan=2 align=center> <P>LIG인베니아</P></TH></TR> <TR> <TH height=20 width=60 align=center> <P>‘13년</P></TH> <TH height=20 width=60 align=center> <P>‘14년</P></TH> <TH height=20 width=60 align=center> <P>‘13년</P></TH> <TH height=20 width=60 align=center> <P>‘14년</P></TH> <TH height=20 width=60 align=center> <P>‘13년</P></TH> <TH height=20 width=60 align=center> <P>‘14년</P></TH> <TH height=20 width=59 align=center> <P>‘13년</P></TH> <TH height=20 width=59 align=center> <P>‘14년</P></TH></TR></THEAD> <TBODY> <TR> <TD height=20 width=121 colSpan=2 align=center> <P>설립시기</P></TD> <TD height=20 width=120 colSpan=2 align=center> <P>2004년</P></TD> <TD height=20 width=120 colSpan=2 align=center> <P>2000년</P></TD> <TD height=20 width=120 colSpan=2 align=center> <P>1995년</P></TD> <TD height=20 width=118 colSpan=2 align=center> <P>2001년</P></TD></TR> <TR> <TD height=172 rowSpan=3 width=40 align=center> <P>P/L</P></TD> <TD height=43 width=81 align=center> <P>매출액</P> <P>(원가율)</P></TD> <TD height=43 width=60 align=right> <P>187</P> <P>(73.7)</P></TD> <TD height=43 width=60 align=right> <P>325</P> <P>(69.6)</P></TD> <TD height=43 width=60 align=right> <P>1,669</P> <P>(88.5)</P></TD> <TD height=43 width=60 align=right> <P>1,494</P> <P>(84.9)</P></TD> <TD height=43 width=60 align=right> <P>566</P> <P>(82.8)</P></TD> <TD height=43 width=60 align=right> <P>702</P> <P>(82.7)</P></TD> <TD height=43 width=59 align=right> <P>1,516</P> <P>(79.2)</P></TD> <TD height=43 width=59 align=right> <P>1,069</P> <P>(87.1)</P></TD></TR> <TR> <TD height=43 width=81 align=center> <P>영업이익</P> <P>(이익률)</P></TD> <TD height=43 width=60 align=right> <P>8</P> <P>(4.1)</P></TD> <TD height=43 width=60 align=right> <P>39</P> <P>(11.9)</P></TD> <TD height=43 width=60 align=right> <P>95</P> <P>(5.7)</P></TD> <TD height=43 width=60 align=right> <P>89</P> <P>(5.9)</P></TD> <TD height=43 width=60 align=right> <P>50</P> <P>(8.9)</P></TD> <TD height=43 width=60 align=right> <P>51</P> <P>(7.2)</P></TD> <TD height=43 width=59 align=right> <P>76</P> <P>(5.0)</P></TD> <TD height=43 width=59 align=right> <P>△62</P> <P>(n/a)</P></TD></TR> <TR> <TD height=66 width=81 align=center> <P>당기순이익</P> <P>(이익률)</P></TD> <TD height=66 width=60 align=right> <P>3</P> <P>(1.4)</P></TD> <TD height=66 width=60 align=right> <P>35</P> <P>(10.7)</P></TD> <TD height=66 width=60 align=right> <P>△150</P> <P>(n/a)</P></TD> <TD height=66 width=60 align=right> <P>72</P> <P>(4.8)</P></TD> <TD height=66 width=60 align=right> <P>30</P> <P>(5.3)</P></TD> <TD height=66 width=60 align=right> <P>22</P> <P>(3.1)</P></TD> <TD height=66 width=59 align=right> <P>46</P> <P>(3.1)</P></TD> <TD height=66 width=59 align=right> <P>△40</P> <P>(n/a)</P></TD></TR> <TR> <TD height=80 rowSpan=3 width=40 align=center> <P>B/S</P></TD> <TD height=20 width=81 align=center> <P>총자산</P></TD> <TD height=20 width=60 align=right> <P>317</P></TD> <TD height=20 width=60 align=right> <P>309</P></TD> <TD height=20 width=60 align=right> <P>1,376</P></TD> <TD height=20 width=60 align=right> <P>1,241</P></TD> <TD height=20 width=60 align=right> <P>1,268</P></TD> <TD height=20 width=60 align=right> <P>1,182</P></TD> <TD height=20 width=59 align=right> <P>1,120</P></TD> <TD height=20 width=59 align=right> <P>938</P></TD></TR> <TR> <TD height=20 width=81 align=center> <P>총부채</P></TD> <TD height=20 width=60 align=right> <P>219</P></TD> <TD height=20 width=60 align=right> <P>176</P></TD> <TD height=20 width=60 align=right> <P>591</P></TD> <TD height=20 width=60 align=right> <P>385</P></TD> <TD height=20 width=60 align=right> <P>518</P></TD> <TD height=20 width=60 align=right> <P>417</P></TD> <TD height=20 width=59 align=right> <P>752</P></TD> <TD height=20 width=59 align=right> <P>607</P></TD></TR> <TR> <TD height=20 width=81 align=center> <P>자기자본</P></TD> <TD height=20 width=60 align=right> <P>98</P></TD> <TD height=20 width=60 align=right> <P>133</P></TD> <TD height=20 width=60 align=right> <P>785</P></TD> <TD height=20 width=60 align=right> <P>855</P></TD> <TD height=20 width=60 align=right> <P>751</P></TD> <TD height=20 width=60 align=right> <P>764</P></TD> <TD height=20 width=59 align=right> <P>368</P></TD> <TD height=20 width=59 align=right> <P>331</P></TD></TR> <TR> <TD height=20 width=121 colSpan=2 align=center> <P>주요제품</P></TD> <TD height=20 width=120 colSpan=2 align=center> <P>디스플레이장비</P></TD> <TD height=20 width=120 colSpan=2 align=center> <P>증착/물류장비</P></TD> <TD height=20 width=120 colSpan=2 align=center> <P>디스플레이장비</P></TD> <TD height=20 width=118 colSpan=2 align=center> <P>디스플레이장비</P></TD></TR> <TR> <TD height=43 width=121 colSpan=2 align=center> <P>상장여부</P></TD> <TD height=43 width=120 colSpan=2 align=center> <P>비상장</P></TD> <TD height=43 width=120 colSpan=2 align=center> <P>코스닥(‘05년)</P></TD> <TD height=43 width=120 colSpan=2 align=center> <P>비상장</P></TD> <TD height=43 width=118 colSpan=2 align=center> <P>코스닥(‘05년)</P></TD></TR></TBODY></TABLE> <P> </P> <P> <P> <TABLE class=nb width=600> <COLGROUP> <COL width=600></COL></COLGROUP> <TBODY> <TR> <TD height=20 width=600 align=right>(단위 : 백만원)</TD></TR></TBODY></TABLE> <TABLE border=1 width=570> <COLGROUP> <COL width=138></COL> <COL width=108></COL> <COL width=108></COL> <COL width=108></COL> <COL width=108></COL></COLGROUP> <THEAD> <TR> <TH height=50 rowSpan=2 width=138 align=center>구분</TH> <TH height=20 width=108 align=center>2015년 1분기</TH> <TH height=20 width=108 align=center>2014년</TH> <TH height=20 width=108 align=center>2013년</TH> <TH height=20 width=108 align=center>2012년</TH></TR> <TR> <TH height=20 width=108 align=center>(제12기)</TH> <TH height=20 width=108 align=center>(제11기)</TH> <TH height=20 width=108 align=center>(제10기)</TH> <TH height=20 width=108 align=center>(제9기)</TH></TR></THEAD> <TBODY> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138>[유동자산]</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>13,839</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>12,911</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>12,719</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>16,838</TD></TR> <TR> <TD height=20 width=138>현금및현금성자산</TD> <TD height=20 width=108 align=right>1,871</TD> <TD height=20 width=108 align=right>4,715</TD> <TD height=20 width=108 align=right>4,126</TD> <TD height=20 width=108 align=right>5,403</TD></TR> <TR> <TD height=20 width=138>단기금융상품</TD> <TD height=20 width=108 align=right>360</TD> <TD height=20 width=108 align=right>765</TD> <TD height=20 width=108 align=right>360</TD> <TD height=20 width=108 align=right>510</TD></TR> <TR> <TD height=20 width=138>매출채권</TD> <TD height=20 width=108 align=right>10,535</TD> <TD height=20 width=108 align=right>6,564</TD> <TD height=20 width=108 align=right>6,950</TD> <TD height=20 width=108 align=right>9,570</TD></TR> <TR> <TD height=20 width=138>기타채권</TD> <TD height=20 width=108 align=right>649</TD> <TD height=20 width=108 align=right>314</TD> <TD height=20 width=108 align=right>139</TD> <TD height=20 width=108 align=right>204</TD></TR> <TR> <TD height=20 width=138>재고자산</TD> <TD height=20 width=108 align=right>346</TD> <TD height=20 width=108 align=right>397</TD> <TD height=20 width=108 align=right>958</TD> <TD height=20 width=108 align=right>1,072</TD></TR> <TR> <TD height=20 width=138>당기법인세자산</TD> <TD height=20 width=108 align=right>-</TD> <TD height=20 width=108 align=right>13</TD> <TD height=20 width=108 align=right>13</TD> <TD height=20 width=108 align=right>15</TD></TR> <TR> <TD height=20 width=138>기타자산</TD> <TD height=20 width=108 align=right>77</TD> <TD height=20 width=108 align=right>143</TD> <TD height=20 width=108 align=right>174</TD> <TD height=20 width=108 align=right>63</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138>[비유동자산]</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>18,260</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>17,940</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>18,982</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>13,289</TD></TR> <TR> <TD height=20 width=138>장기금융상품</TD> <TD height=20 width=108 align=right>178</TD> <TD height=20 width=108 align=right>143</TD> <TD height=20 width=108 align=right>835</TD> <TD height=20 width=108 align=right>631</TD></TR> <TR> <TD height=20 width=138>매도가능금융자산</TD> <TD height=20 width=108 align=right>- </TD> <TD height=20 width=108 align=right>- </TD> <TD height=20 width=108 align=right>45</TD> <TD height=20 width=108 align=right>- </TD></TR> <TR> <TD height=20 width=138>기타채권</TD> <TD height=20 width=108 align=right>1,062</TD> <TD height=20 width=108 align=right>1,122</TD> <TD height=20 width=108 align=right>2,273</TD> <TD height=20 width=108 align=right>850</TD></TR> <TR> <TD height=20 width=138>유형자산</TD> <TD height=20 width=108 align=right>10,432</TD> <TD height=20 width=108 align=right>10,519</TD> <TD height=20 width=108 align=right>9,730</TD> <TD height=20 width=108 align=right>6,810</TD></TR> <TR> <TD height=20 width=138>무형자산</TD> <TD height=20 width=108 align=right>6,199</TD> <TD height=20 width=108 align=right>5,708</TD> <TD height=20 width=108 align=right>5,262</TD> <TD height=20 width=108 align=right>4,373</TD></TR> <TR> <TD height=20 width=138>이연법인세자산</TD> <TD height=20 width=108 align=right>390</TD> <TD height=20 width=108 align=right>448</TD> <TD height=20 width=108 align=right>837</TD> <TD height=20 width=108 align=right>625</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138 align=center>자산 총계</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>32,099</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>30,852</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>31,701</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>30,127</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138>[유동부채]</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>12,854</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>12,213</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>15,312</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>11,233</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138>[비유동부채]</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>5,150</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>5,383</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>6,609</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>9,384</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138 align=center>부채 총계</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>18,004</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>17,596</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>21,921</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>20,617</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138>[자본금]</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>2,700</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>2,700</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>2,700</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>2,700</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138>[기타불입자본]</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>-1,364</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>-1,365</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>-1,367</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>-1,358</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138>[이익잉여금]</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>12,759</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>11,920</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>8,447</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>8,169</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138 align=center>자본 총계</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>14,095</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>13,256</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>9,780</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>9,510</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138>매출액</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>6,239</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>32,465</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>18,701</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>19,066</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138>영업이익</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>1,006</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>3,878</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>763</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>2,800</TD></TR> <TR> <TD style="FONT-WEIGHT: bold" height=20 width=138>당기순이익</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>838</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>3,473</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>253</TD> <TD style="FONT-WEIGHT: bold" height=20 width=108 align=right>1,036</TD></TR></TBODY></TABLE></P> <P><BR></P> <P><BR></P> <P> </P> <P> <TABLE class=nb width=600> <TBODY> <TR> <TD height=20 vAlign=top width=600 align=center>【매도금지물량 및 유통가능물량】</TD></TR></TBODY></TABLE> <TABLE border=1 width=680> <COLGROUP> <COL width=72></COL> <COL width=101></COL> <COL width=178></COL> <COL width=57></COL> <COL width=81></COL> <COL width=78></COL> <COL width=113></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=351 colSpan=3 align=center>구분</TH> <TH height=20 width=138 colSpan=2 align=center>공모후 주식수(주)</TH> <TH height=20 width=78 align=center>지분율(%)</TH> <TH height=20 width=113 align=center>매도금지기간</TH></TR></THEAD> <TBODY> <TR> <TD height=246 rowSpan=7 width=72 align=center>보호예수 및<BR>매도금지물량</TD> <TD height=110 rowSpan=4 width=101 align=center>최대주주 및 특수관계인</TD> <TD height=20 width=178 align=center>안경준</TD> <TD height=20 width=57 align=center>보통주</TD> <TD height=20 width=81 align=right>3,240,000</TD> <TD height=20 width=78 align=right>44.81</TD> <TD height=110 rowSpan=4 width=113 align=center>상장후 6개월간</TD></TR> <TR> <TD height=20 width=178 align=center>김찬호</TD> <TD height=20 width=57 align=center>보통주</TD> <TD height=20 width=81 align=right>432,000</TD> <TD height=20 width=78 align=right>5.97</TD></TR> <TR> <TD height=20 width=178 align=center>김성환</TD> <TD height=20 width=57 align=center>보통주</TD> <TD height=20 width=81 align=right>129,600</TD> <TD height=20 width=78 align=right>1.79</TD></TR> <TR> <TD height=20 width=235 colSpan=2 align=center>소계</TD> <TD height=20 width=81 align=right>3,801,600</TD> <TD height=20 width=78 align=right>52.58</TD></TR> <TR> <TD height=66 width=101 align=center>우리사주조합</TD> <TD height=66 width=178 align=center>공모분</TD> <TD height=66 width=57 align=center>보통주</TD> <TD height=66 width=81 align=right>200,000</TD> <TD height=66 width=78 align=right>2.77</TD> <TD height=66 width=113 align=center>상장후 1년간 한국증권금융 의무예탁</TD></TR> <TR> <TD height=20 width=101 align=center>대표주관회사</TD> <TD height=20 width=178 align=center>의무인수분</TD> <TD height=20 width=57 align=center>보통주</TD> <TD height=20 width=81 align=right>33,000</TD> <TD height=20 width=78 align=right>0.46</TD> <TD height=20 width=113 align=center>상장후 3개월간</TD></TR> <TR> <TD height=20 width=336 colSpan=3 align=center>합계</TD> <TD height=20 width=81 align=right>4,034,600</TD> <TD height=20 width=78 align=right>55.80</TD> <TD height=20 width=113 align=center>-</TD></TR> <TR> <TD height=359 rowSpan=10 width=72 align=center>유통가능물량</TD> <TD height=156 rowSpan=4 width=101 align=center>VC</TD> <TD height=43 width=178 align=center>Sli Growth Acceleration Fund</TD> <TD height=43 width=57 align=center>우선주</TD> <TD height=43 width=81 align=right>553,845</TD> <TD height=43 width=78 align=right>7.66</TD> <TD height=43 width=113 align=center>-</TD></TR> <TR> <TD height=43 width=178 align=center>에스엘아이7호부품소재전문조합</TD> <TD height=43 width=57 align=center>우선주</TD> <TD height=43 width=81 align=right>276,924</TD> <TD height=43 width=78 align=right>3.83</TD> <TD height=43 width=113 align=center>-</TD></TR> <TR> <TD height=20 width=178 align=center>현대기술투자(주)</TD> <TD height=20 width=57 align=center>보통주</TD> <TD height=20 width=81 align=right>216,000</TD> <TD height=20 width=78 align=right>2.99</TD> <TD height=20 width=113 align=center>-</TD></TR> <TR> <TD height=20 width=235 colSpan=2 align=center>소계</TD> <TD height=20 width=81 align=right>1,046,769</TD> <TD height=20 width=78 align=right>14.48</TD> <TD height=20 width=113 align=center>-</TD></TR> <TR> <TD height=163 rowSpan=5 width=101 align=center>기타</TD> <TD height=20 width=178 align=center>GSMT</TD> <TD height=20 width=57 align=center>보통주</TD> <TD height=20 width=81 align=right>108,000</TD> <TD height=20 width=78 align=right>1.49</TD> <TD height=20 width=113 align=center>-</TD></TR> <TR> <TD height=20 width=178 align=center>주식매수선택권</TD> <TD height=20 width=57 align=center>보통주</TD> <TD height=20 width=81 align=right>586,800</TD> <TD height=20 width=78 align=right>8.12</TD> <TD height=20 width=113 align=center>-</TD></TR> <TR> <TD height=20 width=178 align=center>소액주주</TD> <TD height=20 width=57 align=center>보통주</TD> <TD height=20 width=81 align=right>554,400</TD> <TD height=20 width=78 align=right>7.67</TD> <TD height=20 width=113 align=center>-</TD></TR> <TR> <TD height=43 width=178 align=center>공모주주<BR>(기관투자자,일반투자자)</TD> <TD height=43 width=57 align=center>보통주</TD> <TD height=43 width=81 align=right>900,000</TD> <TD height=43 width=78 align=right>12.45</TD> <TD height=43 width=113 align=center>-</TD></TR> <TR> <TD height=20 width=235 colSpan=2 align=center>소계</TD> <TD height=20 width=81 align=right>2,149,200</TD> <TD height=20 width=78 align=right>29.72</TD> <TD height=20 width=113 align=center>-</TD></TR> <TR> <TD height=20 width=336 colSpan=3 align=center>합계</TD> <TD height=20 width=81 align=right>3,195,969</TD> <TD height=20 width=78 align=right>44.20</TD> <TD height=20 width=113 align=center>-</TD></TR> <TR> <TD height=20 width=408 colSpan=4 align=center>총합계</TD> <TD height=20 width=81 align=right>7,230,569</TD> <TD height=20 width=78 align=right>100.00</TD> <TD height=20 width=113 align=center>-</TD></TR></TBODY></TABLE> <TABLE class=nb width=679> <COLGROUP> <COL width=38></COL> <COL width=641></COL></COLGROUP> <TBODY> <TR> <TD height=43 vAlign=top width=38>주1)</TD> <TD height=43 vAlign=top width=641>Sli Growth Acceleration Fund 및 에스엘아이7호부품소재전문조합이 보유한 우선주식 720,000주는 refixing을 고려한 주식수이며 보통주 전환 후 추가상장될 수 있습니다. </TD></TR> <TR> <TD height=20 vAlign=top width=38>주2)</TD> <TD height=20 vAlign=top width=641>주식매수선택권의 경우 상장 이후 즉시 행사를 가정한 주식수입니다.</TD></TR> <TR> <TD height=43 vAlign=top width=38>주3)</TD> <TD height=43 vAlign=top width=641>공모주주의 주식수는 총 공모주 1,100,000주에서 우리사주조합 물량(200,000주)을 제외한 주식수입니다.</TD></TR> <TR> <TD height=43 vAlign=top width=38>주4)</TD> <TD height=43 vAlign=top width=641>유통가능 물량은 수요예측시 기관투자자의 의무보유확약 및 청약시 배정군별 배정주식수 변경 등이 발생할 경우 변동될 수 있습니다.</TD></TR></TBODY></TABLE></P> <P> <TABLE border=1 width=832> <COLGROUP> <COL width=130></COL> <COL width=106></COL> <COL width=111></COL> <COL width=129></COL> <COL width=112></COL> <COL width=125></COL> <COL width=119></COL></COLGROUP> <THEAD> <TR> <TH style="FONT-WEIGHT: bold" height=20 width=130 align=center>구분 </TH> <TH style="FONT-WEIGHT: bold" height=20 width=106 align=center> <P>동아엘텍</P></TH> <TH style="FONT-WEIGHT: bold" height=20 width=111 align=center> <P>에스에프에이</P></TH> <TH style="FONT-WEIGHT: bold" height=20 width=129 align=center> <P>아바코</P></TH> <TH style="FONT-WEIGHT: bold" height=20 width=112 align=center> <P>테스</P></TH> <TH style="FONT-WEIGHT: bold" height=20 width=125 align=center> <P>신성에프에이</P></TH> <TH style="FONT-WEIGHT: bold" height=20 width=119 align=center> <P>원익아이피에스</P></TH></TR></THEAD> <TBODY> <TR> <TD height=43 vAlign=top width=130 align=center>당기순이익<BR>(백만원) </TD> <TD height=43 width=106 align=right>6,939</TD> <TD height=43 width=111 align=right>41,306</TD> <TD height=43 width=129 align=right>7,158</TD> <TD height=43 width=112 align=right>14,730</TD> <TD height=43 width=125 align=right>7,275</TD> <TD height=43 width=119 align=right>46,797</TD></TR> <TR> <TD height=20 vAlign=top width=130 align=center>발행주식수(주) </TD> <TD height=20 width=106 align=right>10,820,231</TD> <TD height=20 width=111 align=right>17,954,380</TD> <TD height=20 width=129 align=right>15,996,505</TD> <TD height=20 width=112 align=right>10,264,531</TD> <TD height=20 width=125 align=right>17,626,262</TD> <TD height=20 width=119 align=right>80,500,626</TD></TR> <TR> <TD height=20 vAlign=top width=130 align=center>주당순이익(원) </TD> <TD height=20 width=106 align=right>641</TD> <TD height=20 width=111 align=right>2,301</TD> <TD height=20 width=129 align=right>447</TD> <TD height=20 width=112 align=right>1,435</TD> <TD height=20 width=125 align=right>413</TD> <TD height=20 width=119 align=right>581</TD></TR> <TR> <TD height=20 vAlign=top width=130 align=center>기준주가(원) </TD> <TD height=20 width=106 align=right>16,500</TD> <TD height=20 width=111 align=right>46,400</TD> <TD height=20 width=129 align=right>4,270</TD> <TD height=20 width=112 align=right>15,632</TD> <TD height=20 width=125 align=right>2,179</TD> <TD height=20 width=119 align=right>11,189</TD></TR> <TR> <TD height=20 vAlign=top width=130 align=center>PER(배) </TD> <TD height=20 width=106 align=right>25.73</TD> <TD height=20 width=111 align=right>20.17</TD> <TD height=20 width=129 align=right>9.54</TD> <TD height=20 width=112 align=right>10.89</TD> <TD height=20 width=125 align=right>5.28</TD> <TD height=20 width=119 align=right>19.25</TD></TR> <TR> <TD height=20 vAlign=top width=130 align=center>평균 PER(배) </TD> <TD height=20 width=702 colSpan=6 align=right>15.14</TD></TR></TBODY></TABLE> <TABLE class=nb width=938> <COLGROUP> <COL width=41></COL> <COL width=897></COL></COLGROUP> <TBODY> <TR> <TD height=20 vAlign=top width=41>주1)</TD> <TD height=20 vAlign=top width=897>발행주식수 : 분석기준일 현재 주식수 기준</TD></TR> <TR> <TD height=43 vAlign=top width=41>주2)</TD> <TD height=43 vAlign=top width=897>당기순이익은 금융감독원 전자공시시스템 홈페이지(http://dart.fss.or.kr)에 공시된 각 사의 2014년 사업보고서를 참고하였으며, 연결재무제표 중 계속사업부문의 지배기업순이익 기준</TD></TR></TBODY></TABLE></P> <P><BR></P> <P> <P> <TABLE class=nb width=660> <TBODY> <TR> <TD height=20 width=660 align=center>【㈜에스엔텍 PER에 의한 평가가치 】</TD></TR></TBODY></TABLE></P> <P> <TABLE border=1 width=660> <COLGROUP> <COL width=278></COL> <COL width=202></COL> <COL width=180></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=278 align=center>구 분</TH> <TH height=20 width=202 align=center>산출내역</TH> <TH height=20 width=180 align=center>비 고</TH></TR></THEAD> <TBODY> <TR> <TD height=20 width=278 align=center>2014년 당기순이익</TD> <TD height=20 vAlign=top width=202 align=right>3,473,213천원</TD> <TD height=20 width=180 align=center>A</TD></TR> <TR> <TD height=20 width=278 align=center>적용 주식수</TD> <TD height=20 width=202 align=right>7,230,569주</TD> <TD height=20 width=180 align=center>B, 주)</TD></TR> <TR> <TD height=20 width=278 align=center>2014년 주당순이익</TD> <TD height=20 vAlign=top width=202 align=right>480원</TD> <TD height=20 width=180 align=center>C = A / B</TD></TR> <TR> <TD height=20 width=278 align=center>적용 PER</TD> <TD height=20 vAlign=top width=202 align=right>15.14배</TD> <TD height=20 width=180 align=center>D</TD></TR> <TR> <TD height=20 width=278 align=center>주당 평가가액</TD> <TD height=20 vAlign=top width=202 align=right>7,274원</TD> <TD height=20 width=180 align=center>E = C X D</TD></TR></TBODY></TABLE></P> <P> <TABLE class=nb width=658> <COLGROUP> <COL width=658></COL></COLGROUP> <TBODY> <TR> <TD height=66 vAlign=top width=658>주) 적용 주식수 = 신고서 제출일 현재 발행주식총수 5,400,000주 + 공모주식수 1,100,000주 + refixing을 통한 우선주 추가분 110,769주 + 2009년부터 2012년까지 부여 주식매수선택권 586,800주 + 대표주관회사 의무인수 주식수 33,000주</TD></TR></TBODY></TABLE></P> <P>상기 PER 상대가치 산출 결과를 적용한 (주)에스엔텍의 희망공모가액은 아래와 같습니다.<BR><BR></P> <P> <TABLE class=nb width=603> <COLGROUP> <COL width=603></COL></COLGROUP> <TBODY> <TR> <TD height=20 vAlign=top width=603 align=center>【㈜에스엔텍 희망공모가액 산출내역 】</TD></TR></TBODY></TABLE></P> <P> <TABLE border=1 width=602> <COLGROUP> <COL width=282></COL> <COL width=320></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=282 align=center>구 분</TH> <TH height=20 width=320 align=center>내 용</TH></TR></THEAD> <TBODY> <TR> <TD height=20 width=282 align=center>비교가치 주당 평가가액</TD> <TD height=20 width=320 align=center>7,274원</TD></TR> <TR> <TD height=20 width=282 align=center>평가액 대비 할인율</TD> <TD height=20 width=320 align=center>13.39% ~ 23.01%</TD></TR> <TR> <TD height=20 width=282 align=center>공모희망가액 밴드</TD> <TD height=20 width=320 align=center>5,600원 ~ 6,300원</TD></TR> <TR> <TD height=20 width=282 align=center>확정 공모가액 주)</TD> <TD height=20 width=320 align=center>-</TD></TR></TBODY></TABLE></P> <P> <TABLE class=nb width=601> <COLGROUP> <COL width=601></COL></COLGROUP> <TBODY> <TR> <TD height=20 vAlign=top width=601>주) 확정공모가액은 수요예측 결과를 반영하여 최종 확정될 예정입니다.</TD></TR></TBODY></TABLE></P> <P><BR></P> <P> <TABLE class=nb width=600> <TBODY> <TR> <TD height=20 vAlign=top width=600 align=center>【매도금지물량 및 유통가능물량】</TD></TR></TBODY></TABLE></P> <P> </P><SPAN>(1) 유사회사 요약 재무현황<BR></SPAN><SPAN><BR>[2014년 연결기준]</SPAN><BR> <TABLE class=nb width=600> <COLGROUP> <COL width=600></COL></COLGROUP> <TBODY> <TR> <TD height=20 width=600 align=right>(단위 : 백만원)</TD></TR></TBODY></TABLE> <TABLE border=1 width=730> <COLGROUP> <COL width=159></COL> <COL width=84></COL> <COL width=104></COL> <COL width=92></COL> <COL width=72></COL> <COL width=101></COL> <COL width=118></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=159 align=center>구 분</TH> <TH height=20 width=84 align=center>동아엘텍</TH> <TH height=20 width=104 align=center>에스에프에이</TH> <TH height=20 width=92 align=center>아바코</TH> <TH height=20 width=72 align=center>테스</TH> <TH height=20 width=101 align=center>신성에프에이</TH> <TH height=20 width=118 align=center>원익아아피에스</TH></TR></THEAD> <TBODY> <TR> <TD height=20 width=159>[유동자산]</TD> <TD height=20 width=84 align=right>89,204 </TD> <TD height=20 width=104 align=right>481,874 </TD> <TD height=20 width=92 align=right>85,961 </TD> <TD height=20 width=72 align=right>70,456 </TD> <TD height=20 width=101 align=right>80,576 </TD> <TD height=20 width=118 align=right>293,370 </TD></TR> <TR> <TD height=20 width=159>[비유동자산]</TD> <TD height=20 width=84 align=right>46,404 </TD> <TD height=20 width=104 align=right>131,305 </TD> <TD height=20 width=92 align=right>38,113 </TD> <TD height=20 width=72 align=right>40,148 </TD> <TD height=20 width=101 align=right>28,080 </TD> <TD height=20 width=118 align=right>365,559 </TD></TR> <TR> <TD height=20 width=159>자산총계</TD> <TD height=20 width=84 align=right>135,607 </TD> <TD height=20 width=104 align=right>613,179 </TD> <TD height=20 width=92 align=right>124,075 </TD> <TD height=20 width=72 align=right>110,604 </TD> <TD height=20 width=101 align=right>108,656 </TD> <TD height=20 width=118 align=right>658,929 </TD></TR> <TR> <TD height=20 width=159>[유동부채]</TD> <TD height=20 width=84 align=right>38,023 </TD> <TD height=20 width=104 align=right>120,862 </TD> <TD height=20 width=92 align=right>32,085 </TD> <TD height=20 width=72 align=right>24,636 </TD> <TD height=20 width=101 align=right>65,761 </TD> <TD height=20 width=118 align=right>161,699 </TD></TR> <TR> <TD height=20 width=159>[비유동부채]</TD> <TD height=20 width=84 align=right>19,741 </TD> <TD height=20 width=104 align=right>14,830 </TD> <TD height=20 width=92 align=right>6,458 </TD> <TD height=20 width=72 align=right>1,987 </TD> <TD height=20 width=101 align=right>6,586 </TD> <TD height=20 width=118 align=right>41,539 </TD></TR> <TR> <TD height=20 width=159>부채총계</TD> <TD height=20 width=84 align=right>57,763 </TD> <TD height=20 width=104 align=right>135,693 </TD> <TD height=20 width=92 align=right>38,543 </TD> <TD height=20 width=72 align=right>26,623 </TD> <TD height=20 width=101 align=right>72,347 </TD> <TD height=20 width=118 align=right>203,238 </TD></TR> <TR> <TD height=20 width=159>[자본금]</TD> <TD height=20 width=84 align=right>4,236 </TD> <TD height=20 width=104 align=right>8,977 </TD> <TD height=20 width=92 align=right>7,998 </TD> <TD height=20 width=72 align=right>5,132 </TD> <TD height=20 width=101 align=right>8,813 </TD> <TD height=20 width=118 align=right>40,250 </TD></TR> <TR> <TD height=20 width=159>[자본잉여금]</TD> <TD height=20 width=84 align=right>17,066 </TD> <TD height=20 width=104 align=right>27,408 </TD> <TD height=20 width=92 align=right>40,648 </TD> <TD height=20 width=72 align=right>35,347 </TD> <TD height=20 width=101 align=right>18,437 </TD> <TD height=20 width=118 align=right>169,756 </TD></TR> <TR> <TD height=20 width=159>[이익잉여금]</TD> <TD height=20 width=84 align=right>50,298 </TD> <TD height=20 width=104 align=right>463,633 </TD> <TD height=20 width=92 align=right>36,291 </TD> <TD height=20 width=72 align=right>43,060 </TD> <TD height=20 width=101 align=right>8,328 </TD> <TD height=20 width=118 align=right>163,999 </TD></TR> <TR> <TD height=20 width=159>[기타자본구성요소]</TD> <TD height=20 width=84 align=right>6,243 </TD> <TD height=20 width=104 align=right>-22,532 </TD> <TD height=20 width=92 align=right>595 </TD> <TD height=20 width=72 align=right>441 </TD> <TD height=20 width=101 align=right>731 </TD> <TD height=20 width=118 align=right>81,685 </TD></TR> <TR> <TD height=20 width=159>자본총계</TD> <TD height=20 width=84 align=right>77,844 </TD> <TD height=20 width=104 align=right>477,486 </TD> <TD height=20 width=92 align=right>85,532 </TD> <TD height=20 width=72 align=right>83,981 </TD> <TD height=20 width=101 align=right>36,308 </TD> <TD height=20 width=118 align=right>455,690 </TD></TR> <TR> <TD height=20 width=159>[매출액]</TD> <TD height=20 width=84 align=right>119,045 </TD> <TD height=20 width=104 align=right>415,137 </TD> <TD height=20 width=92 align=right>149,374 </TD> <TD height=20 width=72 align=right>109,677 </TD> <TD height=20 width=101 align=right>135,337 </TD> <TD height=20 width=118 align=right>557,209 </TD></TR> <TR> <TD height=20 width=159>[영업이익]</TD> <TD height=20 width=84 align=right>10,651 </TD> <TD height=20 width=104 align=right>45,750 </TD> <TD height=20 width=92 align=right>8,881 </TD> <TD height=20 width=72 align=right>16,338 </TD> <TD height=20 width=101 align=right>3,175 </TD> <TD height=20 width=118 align=right>91,890 </TD></TR> <TR> <TD height=20 width=159>[(연결)당기순이익]</TD> <TD height=20 width=84 align=right>7,063 </TD> <TD height=20 width=104 align=right>41,306 </TD> <TD height=20 width=92 align=right>7,158 </TD> <TD height=20 width=72 align=right>14,654 </TD> <TD height=20 width=101 align=right>7,275 </TD> <TD height=20 width=118 align=right>57,128 </TD></TR> <TR> <TD height=20 width=159>[지배기업소유주지분]</TD> <TD height=20 width=84 align=right>6,939 </TD> <TD height=20 width=104 align=right>41,306 </TD> <TD height=20 width=92 align=right>7,158 </TD> <TD height=20 width=72 align=right>14,730 </TD> <TD height=20 width=101 align=right>7,275 </TD> <TD height=20 width=118 align=right>46,797 </TD></TR></TBODY></TABLE> <TABLE class=nb width=600> <COLGROUP> <COL width=600></COL></COLGROUP> <TBODY> <TR> <TD height=20 vAlign=top width=600>주) 연결재무제표 공시 제외대상 : 신성에프에이</TD></TR></TBODY></TABLE> <P><SPAN><BR></SPAN><SPAN>(2) 유사회사의 주요 재무비율 </SPAN><SPAN>분석<BR></SPAN><SPAN><BR>[2014년 연결기준]</SPAN><BR></P> <P><BR></P> <TABLE class=nb width=600> <COLGROUP> <COL width=600></COL></COLGROUP> <TBODY> <TR> <TD height=20 width=600 align=right>(단위 : %, 회)</TD></TR></TBODY></TABLE> <TABLE border=1 width=846> <COLGROUP> <COL width=67></COL> <COL width=144></COL> <COL width=104></COL> <COL width=104></COL> <COL width=104></COL> <COL width=104></COL> <COL width=104></COL> <COL width=115></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=67 align=center>구분</TH> <TH height=20 width=144 align=center>재무비율</TH> <TH height=20 width=104 align=center>동아엘텍</TH> <TH height=20 width=104 align=center>에스에프에이</TH> <TH height=20 width=104 align=center>아바코</TH> <TH height=20 width=104 align=center>테스</TH> <TH height=20 width=104 align=center>신성에프에이</TH> <TH height=20 width=115 align=center>원익아아피에스</TH></TR></THEAD> <TBODY> <TR> <TD height=80 rowSpan=3 width=67 align=center>안정성</TD> <TD height=20 width=144 align=center>유동비율</TD> <TD height=20 width=104 align=right>234.61</TD> <TD height=20 width=104 align=right>398.70</TD> <TD height=20 width=104 align=right>267.92</TD> <TD height=20 width=104 align=right>285.99</TD> <TD height=20 width=104 align=right>122.53</TD> <TD height=20 width=115 align=right>181.43</TD></TR> <TR> <TD height=20 width=144 align=center>부채비율</TD> <TD height=20 width=104 align=right>74.2</TD> <TD height=20 width=104 align=right>28.42</TD> <TD height=20 width=104 align=right>45.06</TD> <TD height=20 width=104 align=right>31.7</TD> <TD height=20 width=104 align=right>199.26</TD> <TD height=20 width=115 align=right>44.6</TD></TR> <TR> <TD height=20 width=144 align=center>차입금의존도</TD> <TD height=20 width=104 align=right>19.09</TD> <TD height=20 width=104 align=right>1.89</TD> <TD height=20 width=104 align=right>0.29</TD> <TD height=20 width=104 align=right>8.6</TD> <TD height=20 width=104 align=right>10</TD> <TD height=20 width=115 align=right>7.94</TD></TR> <TR> <TD height=110 rowSpan=4 width=67 align=center>수익성</TD> <TD height=20 width=144 align=center>매출액 영업이익율</TD> <TD height=20 width=104 align=right>8.95</TD> <TD height=20 width=104 align=right>11.02</TD> <TD height=20 width=104 align=right>5.95</TD> <TD height=20 width=104 align=right>14.9</TD> <TD height=20 width=104 align=right>2.35</TD> <TD height=20 width=115 align=right>16.49</TD></TR> <TR> <TD height=20 width=144 align=center>매출액 순이익율</TD> <TD height=20 width=104 align=right>5.93</TD> <TD height=20 width=104 align=right>9.95</TD> <TD height=20 width=104 align=right>4.79</TD> <TD height=20 width=104 align=right>13.36</TD> <TD height=20 width=104 align=right>5.38</TD> <TD height=20 width=115 align=right>10.25</TD></TR> <TR> <TD height=20 width=144 align=center>총자산 순이익율</TD> <TD height=20 width=104 align=right>5.41</TD> <TD height=20 width=104 align=right>6.87</TD> <TD height=20 width=104 align=right>5.47</TD> <TD height=20 width=104 align=right>14.5</TD> <TD height=20 width=104 align=right>7.79</TD> <TD height=20 width=115 align=right>9.15</TD></TR> <TR> <TD height=20 width=144 align=center>자기자본 순이익율</TD> <TD height=20 width=104 align=right>10.29</TD> <TD height=20 width=104 align=right>8.8</TD> <TD height=20 width=104 align=right>8.73</TD> <TD height=20 width=104 align=right>19.89</TD> <TD height=20 width=104 align=right>22.17</TD> <TD height=20 width=115 align=right>13.82</TD></TR> <TR> <TD height=110 rowSpan=4 width=67 align=center>성장성</TD> <TD height=20 width=144 align=center>매출액 증가율</TD> <TD height=20 width=104 align=right>30.57</TD> <TD height=20 width=104 align=right>-13.24</TD> <TD height=20 width=104 align=right>-10.5</TD> <TD height=20 width=104 align=right>63.57</TD> <TD height=20 width=104 align=right>30.66</TD> <TD height=20 width=115 align=right>31.72</TD></TR> <TR> <TD height=20 width=144 align=center>영업이익 증가율</TD> <TD height=20 width=104 align=right>-11.94</TD> <TD height=20 width=104 align=right>-29.16</TD> <TD height=20 width=104 align=right>-6.45</TD> <TD height=20 width=104 align=right>162.53</TD> <TD height=20 width=104 align=right>19.99</TD> <TD height=20 width=115 align=right>66.71</TD></TR> <TR> <TD height=20 width=144 align=center>당기순이익 증가율</TD> <TD height=20 width=104 align=right>-21.4</TD> <TD height=20 width=104 align=right>-34.53</TD> <TD height=20 width=104 align=right>흑전</TD> <TD height=20 width=104 align=right>194.14</TD> <TD height=20 width=104 align=right>126.51</TD> <TD height=20 width=115 align=right>52.94</TD></TR> <TR> <TD height=20 width=144 align=center>총자산 증가율</TD> <TD height=20 width=104 align=right>7.86</TD> <TD height=20 width=104 align=right>4.15</TD> <TD height=20 width=104 align=right>-9.83</TD> <TD height=20 width=104 align=right>20.77</TD> <TD height=20 width=104 align=right>39.21</TD> <TD height=20 width=115 align=right>11.66</TD></TR> <TR> <TD height=80 rowSpan=3 width=67 align=center>활동성</TD> <TD height=20 width=144 align=center>총자산회전율(회)</TD> <TD height=20 width=104 align=right>0.91</TD> <TD height=20 width=104 align=right>0.69</TD> <TD height=20 width=104 align=right>1.14</TD> <TD height=20 width=104 align=right>1.08</TD> <TD height=20 width=104 align=right>1.45</TD> <TD height=20 width=115 align=right>0.89</TD></TR> <TR> <TD height=20 width=144 align=center>재고자산회전율(회)</TD> <TD height=20 width=104 align=right>85.62</TD> <TD height=20 width=104 align=right>72.22</TD> <TD height=20 width=104 align=right>95.92</TD> <TD height=20 width=104 align=right>7.26</TD> <TD height=20 width=104 align=right>315.99</TD> <TD height=20 width=115 align=right>6.55</TD></TR> <TR> <TD height=20 width=144 align=center>매출채권회전율(회)</TD> <TD height=20 width=104 align=right>4.4</TD> <TD height=20 width=104 align=right>8.39</TD> <TD height=20 width=104 align=right>3.8</TD> <TD height=20 width=104 align=right>12.95</TD> <TD height=20 width=104 align=right>3.95</TD> <TD height=20 width=115 align=right>8.38</TD></TR></TBODY></TABLE> <P><BR></P>