<![CDATA[
<p style='font-family: "굴림", Gulim; font-size: 11pt;'>당사는 아래의 위성산업분류도에서 볼 수 있는 바와
같이 위성산업 중 지상장비산업군에 속해 있으며, 인공위성을 이용해 위성통신서비스를 제공하는 위성통신사업자에게 위성통신단말기를 공급하는 사업을
영위하고 있습니다. </p><p><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>당사의 주요 제품은 위성통신단말기이며, 주요
고객은 UAE 두바이 소재의 이동위성통신사업자인 THURAYA Telecommunication Company(이하 ‘THURAYA’)로
THURAYA는 2대의 정지궤도위성을 이용해 유럽, 아프리카, 중동, 호주 지역 및 한국과 일본을 포함하는 아시아 전역을 대상으로
이동위성통신서비스를 제공하고 있습니다.</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>당사의 시장점유율]
</p><table width="600" class="nb">
<colgroup>
<col width="600"></colgroup>
<tbody>
<tr>
<td width="600" height="20" align="right">(단위 : 대)</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="603" border="1">
<colgroup>
<col width="255">
<col width="116">
<col width="116">
<col width="116"></colgroup>
<thead>
<tr>
<th width="255" height="20" align="center">
<p style="font-weight: bold;">구분</p></th>
<th width="116" height="20" align="center">
<p style="font-weight: bold;">2012년</p></th>
<th width="116" height="20" align="center">
<p style="font-weight: bold;">2013년</p></th>
<th width="116" height="20" align="center">
<p style="font-weight: bold;">2014년</p></th></tr></thead>
<tbody>
<tr>
<td width="255" height="20" align="center">
<p>당사 위성휴대폰 판매량</p></td>
<td width="116" height="20" align="right">
<p>20,316</p></td>
<td width="116" height="20" align="right">
<p>70,845</p></td>
<td width="116" height="20" align="right">
<p>73,053</p></td></tr>
<tr>
<td width="255" height="20" align="center">
<p>세계 이동위성통신단말기 판매량</p></td>
<td width="116" height="20" align="right">
<p>2,567,854</p></td>
<td width="116" height="20" align="right">
<p>2,784,410</p></td>
<td width="116" height="20" align="right">
<p>3,018,777</p></td></tr>
<tr>
<td width="255" height="20" align="center">
<p>당사 점유율</p></td>
<td width="116" height="20" align="right">
<p>0.8%</p></td>
<td width="116" height="20" align="right">
<p>2.5%</p></td>
<td width="116" height="20" align="right">
<p>2.4%</p></td></tr>
<tr>
<td width="255" height="20" align="center">
<p>세계 위성휴대폰 판매량</p></td>
<td width="116" height="20" align="right">
<p>562,862</p></td>
<td width="116" height="20" align="right">
<p>589,793</p></td>
<td width="116" height="20" align="right">
<p>606,534</p></td></tr>
<tr>
<td width="255" height="20" align="center">
<p>당사 점유율</p></td>
<td width="116" height="20" align="right">
<p>3.6%</p></td>
<td width="116" height="20" align="right">
<p>12.0%</p></td>
<td width="116" height="20" align="right">
<p>12.0</p></td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>요약재무정보
</p><p><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="600" class="nb">
<colgroup>
<col width="600"></colgroup>
<tbody>
<tr>
<td width="600" height="20" align="right">(단위 : 백만원)</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="601" border="1">
<colgroup>
<col width="145">
<col width="114">
<col width="114">
<col width="114">
<col width="114"></colgroup>
<thead>
<tr>
<th width="145" height="20" align="center" style="font-weight: bold;">사업연도 </th>
<th width="114" height="20" align="center" style="font-weight: bold;">제5기 3분기</th>
<th width="114" height="20" align="center" style="font-weight: bold;">제4기</th>
<th width="114" height="20" align="center" style="font-weight: bold;">제3기</th>
<th width="114" height="20" align="center" style="font-weight: bold;">제2기</th></tr>
<tr>
<th width="145" height="20" align="center" style="font-weight: bold;">구분 </th>
<th width="114" height="20" align="center" style="font-weight: bold;">2015년 3분기</th>
<th width="114" height="20" align="center" style="font-weight: bold;">2014년</th>
<th width="114" height="20" align="center" style="font-weight: bold;">2013년</th>
<th width="114" height="20" align="center" style="font-weight: bold;">2012년</th></tr>
<tr>
<th width="145" height="20" align="center" style="font-weight: bold;">회계처리기준</th>
<th width="114" height="20" align="center" style="font-weight: bold;">K-IFRS</th>
<th width="114" height="20" align="center" style="font-weight: bold;">K-IFRS</th>
<th width="114" height="20" align="center" style="font-weight: bold;">K-IFRS</th>
<th width="114" height="20" align="center" style="font-weight: bold;">K-IFRS</th></tr></thead>
<tbody>
<tr>
<td width="145" height="20">유동자산 </td>
<td width="114" height="20" align="right">32,636 </td>
<td width="114" height="20" align="right">27,855 </td>
<td width="114" height="20" align="right">23,228 </td>
<td width="114" height="20" align="right">10,685 </td></tr>
<tr>
<td width="145" height="20"> 당좌자산 </td>
<td width="114" height="20" align="right">26,652 </td>
<td width="114" height="20" align="right">24,642 </td>
<td width="114" height="20" align="right">14,692 </td>
<td width="114" height="20" align="right">7,257 </td></tr>
<tr>
<td width="145" height="20"> 재고자산 </td>
<td width="114" height="20" align="right">5,984 </td>
<td width="114" height="20" align="right">3,212 </td>
<td width="114" height="20" align="right">8,535 </td>
<td width="114" height="20" align="right">3,428 </td></tr>
<tr>
<td width="145" height="20">비유동자산 </td>
<td width="114" height="20" align="right">8,667 </td>
<td width="114" height="20" align="right">8,594 </td>
<td width="114" height="20" align="right">8,642 </td>
<td width="114" height="20" align="right">8,850 </td></tr>
<tr>
<td width="145" height="20"> 투자자산 </td>
<td width="114" height="20" align="right">1,649 </td>
<td width="114" height="20" align="right">1,099 </td>
<td width="114" height="20" align="right">1,530 </td>
<td width="114" height="20" align="right">- </td></tr>
<tr>
<td width="145" height="20"> 유형자산 </td>
<td width="114" height="20" align="right">6,659 </td>
<td width="114" height="20" align="right">6,820 </td>
<td width="114" height="20" align="right">6,735 </td>
<td width="114" height="20" align="right">6,714 </td></tr>
<tr>
<td width="145" height="20"> 무형자산 </td>
<td width="114" height="20" align="right">249 </td>
<td width="114" height="20" align="right">292 </td>
<td width="114" height="20" align="right">58 </td>
<td width="114" height="20" align="right">43 </td></tr>
<tr>
<td width="145" height="20"> 기타비유동자산 </td>
<td width="114" height="20" align="right">110 </td>
<td width="114" height="20" align="right">383 </td>
<td width="114" height="20" align="right">318 </td>
<td width="114" height="20" align="right">2,093 </td></tr>
<tr>
<td width="145" height="20">자산총계 </td>
<td width="114" height="20" align="right">41,304 </td>
<td width="114" height="20" align="right">36,448 </td>
<td width="114" height="20" align="right">31,869 </td>
<td width="114" height="20" align="right">19,534 </td></tr>
<tr>
<td width="145" height="20">유동부채 </td>
<td width="114" height="20" align="right">4,226 </td>
<td width="114" height="20" align="right">7,237 </td>
<td width="114" height="20" align="right">9,307 </td>
<td width="114" height="20" align="right">7,459 </td></tr>
<tr>
<td width="145" height="20">비유동부채 </td>
<td width="114" height="20" align="right">532 </td>
<td width="114" height="20" align="right">344 </td>
<td width="114" height="20" align="right">275 </td>
<td width="114" height="20" align="right">224 </td></tr>
<tr>
<td width="145" height="20">부채총계 </td>
<td width="114" height="20" align="right">4,758 </td>
<td width="114" height="20" align="right">7,581 </td>
<td width="114" height="20" align="right">9,582 </td>
<td width="114" height="20" align="right">7,684 </td></tr>
<tr>
<td width="145" height="20">자본금 </td>
<td width="114" height="20" align="right">4,871 </td>
<td width="114" height="20" align="right">4,871 </td>
<td width="114" height="20" align="right">4,690 </td>
<td width="114" height="20" align="right">4,690 </td></tr>
<tr>
<td width="145" height="20">자본잉여금 </td>
<td width="114" height="20" align="right">15,682 </td>
<td width="114" height="20" align="right">15,544 </td>
<td width="114" height="20" align="right">15,539 </td>
<td width="114" height="20" align="right">15,539 </td></tr>
<tr>
<td width="145" height="20">이익잉여금 </td>
<td width="114" height="20" align="right">15,962 </td>
<td width="114" height="20" align="right">8,553 </td>
<td width="114" height="20" align="right">2,066 </td>
<td width="114" height="20" align="right">(8,378)</td></tr>
<tr>
<td width="145" height="20">기타자본항목 </td>
<td width="114" height="20" align="right">30 </td>
<td width="114" height="20" align="right">(101)</td>
<td width="114" height="20" align="right">(7)</td>
<td width="114" height="20" align="right">- </td></tr>
<tr>
<td width="145" height="20">자본총계 </td>
<td width="114" height="20" align="right">36,545 </td>
<td width="114" height="20" align="right">28,867 </td>
<td width="114" height="20" align="right">22,288 </td>
<td width="114" height="20" align="right">11,851 </td></tr>
<tr>
<td width="145" height="20">매출액 </td>
<td width="114" height="20" align="right">27,205 </td>
<td width="114" height="20" align="right">34,571 </td>
<td width="114" height="20" align="right">39,259 </td>
<td width="114" height="20" align="right">13,075 </td></tr>
<tr>
<td width="145" height="20">영업이익 </td>
<td width="114" height="20" align="right">7,626 </td>
<td width="114" height="20" align="right">8,576 </td>
<td width="114" height="20" align="right">12,400 </td>
<td width="114" height="20" align="right">(2,613)</td></tr>
<tr>
<td width="145" height="20">당기순이익(손실) </td>
<td width="114" height="20" align="right">7,773 </td>
<td width="114" height="20" align="right">7,042 </td>
<td width="114" height="20" align="right">10,472 </td>
<td width="114" height="20" align="right">(2,274)</td></tr>
<tr>
<td width="145" height="20">주당순이익(손실) </td>
<td width="114" height="20" align="right">798 </td>
<td width="114" height="20" align="right">750 </td>
<td width="114" height="20" align="right">1,116 </td>
<td width="114" height="20" align="right">(253)</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>상장 후 기존주주가 보유하고 있는 주식과 공모로 발행하는 주식을 합산하여 <span style="color: rgb(255, 20, 24); font-weight: bold;">총 5,356,587주(40.90%)</span>는 상장 직후 출회가
가능한 유통가능 물량이며, 동 유통가능물량은 향후 기관투자자의 의무보유확약, 청약 시 배정군별 배정 주식수 변경 등이 발생할 경우 변동될 수
있습니다. <br><br>
</p><table width="753" border="1">
<colgroup>
<col width="111">
<col width="184">
<col width="100">
<col width="79">
<col width="279"></colgroup>
<thead>
<tr>
<th width="111" height="43" align="center">
<p>유통가능여부</p></th>
<th width="184" height="43" align="center">
<p>구 분</p></th>
<th width="100" height="43" align="center">
<p>공모 후 </p>
<p>주식수</p></th>
<th width="79" height="43" align="center">
<p>지분율</p></th>
<th width="279" height="43" align="center">
<p>보호예수기간</p></th></tr></thead>
<tbody>
<tr>
<td width="111" height="200" align="center" rowspan="7">
<p>보호예수 및 매도금지 물량</p></td>
<td width="184" height="20" align="center">
<p>류장수(최대주주)</p></td>
<td width="100" height="20" align="right">3,114,000</td>
<td width="79" height="20" align="right">23.78%</td>
<td width="279" height="20" align="center">
<p>상장 후 6개월간 보호예수</p></td></tr>
<tr>
<td width="184" height="20" align="center">홈스(관계회사)</td>
<td width="100" height="20" align="right">3,016,000</td>
<td width="79" height="20" align="right">23.03%</td>
<td width="279" height="20" align="center">상장 후 6개월간 보호예수</td></tr>
<tr>
<td width="184" height="20" align="center">
<p>기타 특수관계인</p></td>
<td width="100" height="20" align="right">991,000</td>
<td width="79" height="20" align="right">7.57%</td>
<td width="279" height="20" align="center">
<p>상장 후 6개월간 보호예수</p></td></tr>
<tr>
<td width="184" height="20" align="center"><span style="color: rgb(255, 0, 0); font-weight: bold;">공모주주(기관 확약)</span><br></td>
<td width="100" height="20" align="right" style="color: rgb(255, 0, 0); font-weight: bold;">196,613</td>
<td width="79" height="20" align="right" style="color: rgb(255, 0, 0); font-weight: bold;">1.50%</td>
<td width="279" height="20" align="center"><span style="color: rgb(255, 0, 0); font-weight: bold;">상장 후 1개월간 보유확약</span><br></td></tr>
<tr>
<td width="184" height="20" align="center">우리사주조합</td>
<td width="100" height="20" align="right">325,800</td>
<td width="79" height="20" align="right">2.49%</td>
<td width="279" height="20" align="center">상장 후 1년간 의무예탁</td></tr>
<tr>
<td width="184" height="20" align="center">
<p>상장주선인 의무인수분</p></td>
<td width="100" height="20" align="right">97,740</td>
<td width="79" height="20" align="right">0.75%</td>
<td width="279" height="20" align="center">
<p>상장 후 3개월간 보호예수</p></td></tr>
<tr>
<td width="184" height="20" align="center">
<p style="color: rgb(255, 0, 0); font-weight: bold;">소계</p></td>
<td width="100" height="20" align="right" style="color: rgb(255, 0, 0); font-weight: bold;">7,741,153</td>
<td width="79" height="20" align="right" style="color: rgb(255, 0, 0); font-weight: bold;">59.10%</td>
<td width="279" height="20" align="center">
<p>-</p></td></tr>
<tr>
<td width="111" height="80" align="center" rowspan="3">
<p>유통가능물량</p></td>
<td width="184" height="20" align="center">
<p>기타주주 등</p></td>
<td width="100" height="20" align="right">2,621,000</td>
<td width="79" height="20" align="right">20.01%</td>
<td width="279" height="20" align="center">
<p>-</p></td></tr>
<tr>
<td width="184" height="20" align="center">
<p style="color: rgb(255, 0, 0); font-weight: bold;">공모주주</p></td>
<td width="100" height="20" align="right" style="color: rgb(255, 0, 0); font-weight: bold;">2,735,587</td>
<td width="79" height="20" align="right" style="color: rgb(255, 0, 0); font-weight: bold;">20.89%</td>
<td width="279" height="20" align="center">
<p style="color: rgb(255, 0, 0); font-weight: bold;">우리사주조합, 기관 확약 제외</p></td></tr>
<tr>
<td width="184" height="20" align="center">
<p style="color: rgb(255, 0, 0); font-weight: bold;">소계</p></td>
<td width="100" height="20" align="right" style="color: rgb(255, 0, 0); font-weight: bold;">5,356,587</td>
<td width="79" height="20" align="right" style="color: rgb(255, 0, 0); font-weight: bold;">40.90%</td>
<td width="279" height="20" align="center">
<p>-</p></td></tr>
<tr>
<td width="295" height="20" align="center" colspan="2">
<p>합 계</p></td>
<td width="100" height="20" align="right">13,097,740</td>
<td width="79" height="20" align="right">100.00%</td>
<td width="279" height="20" align="center">
<p>100.0%</p></td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'> 동사는 회사의 설립, 경영과 기술혁신 등에 기여하거나 기여할 수 있는 회사의 이사, 감사 또는 피용자 및 상법 시행령 제9조제1항이 정하는
자에게 주식매수선택권(Stock Option)을 부여하고 있습니다. 현재 부여되어 미행사된 잔여 주식매수선택이 290,000주 있으며 이는,
상장신청예정주식수 13,097,740주의 2.21%, 주식매수선택권 행사 후 총수량 13,387,740주의 2.17%에 해당하므로 주식매수선택권
부여에 따른 희석에 유의하시기 바랍니다.
</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>동사는 회사의 설립, 경영과 기술혁신 등에
기여하거나 기여할 수 있는 회사의 이사, 감사 또는 피용자 및 상법 시행령 제9조 제1항이 정하는 자에게 주식매수선택권(신주발행형)을 부여하고
있으며, 해당 임직원은 부여 결의일로부터 2년 이상 재임 또는 재직이 경과한 후부터 5년 내에 권리를 행사할 수 있습니다. 청구일 현재 미행사
잔여 주식매수선택권은 290,000주 남아 있으며 이는, 상장신청예정 주식수 13,097,740주의 2.21%, 주식매수선택권 행사 후 총 수량
13,387,740주의 2.17%에 해당됩니다. 자세한 내역은 아래와 같습니다.</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>[ 부여현황 ]</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>[ 주식매수선택권 부여현황 ]</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>1)제1회 주식선택권 </p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
(단위 : 원,
주)</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="642" border="1">
<colgroup>
<col width="78">
<col width="108">
<col width="93">
<col width="78">
<col width="145">
<col width="92">
<col width="48"></colgroup>
<thead>
<tr>
<th width="78" height="20" align="center">
<p>부여대상</p></th>
<th width="108" height="20" align="center">
<p>부여주식종류</p></th>
<th width="93" height="20" align="center">
<p>부여주식수</p></th>
<th width="78" height="20" align="center">
<p>행사가격</p></th>
<th width="145" height="20" align="center">
<p>행사기간</p></th>
<th width="92" height="20" align="center">
<p>부 여 일</p></th>
<th width="48" height="20" align="center">
<p>비고</p></th></tr></thead>
<tbody>
<tr>
<td width="78" height="20" align="center">
<p>유권영</p></td>
<td width="108" height="20" align="center">
<p>보통주</p></td>
<td width="93" height="20" align="right">
<p>50,000</p></td>
<td width="78" height="20" align="right">
<p>3,150</p></td>
<td width="145" height="20" align="center">
<p>16.12.20~19.12.20</p></td>
<td width="92" height="20" align="center">
<p>2014.12.19</p></td>
<td width="48" height="20"><br></td></tr>
<tr>
<td width="78" height="20" align="center">
<p>오대일</p></td>
<td width="108" height="20" align="center">
<p>보통주</p></td>
<td width="93" height="20" align="right">
<p>100,000</p></td>
<td width="78" height="20" align="right">
<p>3,150</p></td>
<td width="145" height="20" align="center">
<p>16.12.20~19.12.20</p></td>
<td width="92" height="20" align="center">
<p>2014.12.19</p></td>
<td width="48" height="20"><br></td></tr>
<tr>
<td width="78" height="20" align="center">
<p>배한익</p></td>
<td width="108" height="20" align="center">
<p>보통주</p></td>
<td width="93" height="20" align="right">
<p>35,000</p></td>
<td width="78" height="20" align="right">
<p>3,150</p></td>
<td width="145" height="20" align="center">
<p>16.12.20~19.12.20</p></td>
<td width="92" height="20" align="center">
<p>2014.12.19</p></td>
<td width="48" height="20"><br></td></tr>
<tr>
<td width="78" height="20" align="center">
<p>최원범</p></td>
<td width="108" height="20" align="center">
<p>보통주</p></td>
<td width="93" height="20" align="right">
<p>35,000</p></td>
<td width="78" height="20" align="right">
<p>3,150</p></td>
<td width="145" height="20" align="center">
<p>16.12.20~19.12.20</p></td>
<td width="92" height="20" align="center">
<p>2014.12.19</p></td>
<td width="48" height="20"><br></td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>2)제2회 주식선택권</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
(단위 : 원,
주)</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="642" border="1">
<colgroup>
<col width="78">
<col width="108">
<col width="93">
<col width="78">
<col width="145">
<col width="92">
<col width="48"></colgroup>
<thead>
<tr>
<th width="78" height="20" align="center">
<p>부여대상</p></th>
<th width="108" height="20" align="center">
<p>부여주식종류</p></th>
<th width="93" height="20" align="center">
<p>부여주식수</p></th>
<th width="78" height="20" align="center">
<p>행사가격</p></th>
<th width="145" height="20" align="center">
<p>행사기간</p></th>
<th width="92" height="20" align="center">
<p>부 여 일</p></th>
<th width="48" height="20" align="center">
<p>비고</p></th></tr></thead>
<tbody>
<tr>
<td width="78" height="20" align="center">
<p>이연범</p></td>
<td width="108" height="20" align="center">
<p>보통주</p></td>
<td width="93" height="20" align="right">
<p>35,000</p></td>
<td width="78" height="20" align="right">
<p>5,250</p></td>
<td width="145" height="20" align="center">
<p>17.03.25~20.03.25</p></td>
<td width="92" height="20" align="center">
<p>2015.03.24</p></td>
<td width="48" height="20"><br></td></tr>
<tr>
<td width="78" height="20" align="center">
<p>염재홍</p></td>
<td width="108" height="20" align="center">
<p>보통주</p></td>
<td width="93" height="20" align="right">
<p>20,000</p></td>
<td width="78" height="20" align="right">
<p>5,250</p></td>
<td width="145" height="20" align="center">
<p>17.03.25~20.03.25</p></td>
<td width="92" height="20" align="center">
<p>2015.03.24</p></td>
<td width="48" height="20"><br></td></tr>
<tr>
<td width="78" height="20" align="center">
<p>조영훈</p></td>
<td width="108" height="20" align="center">
<p>보통주</p></td>
<td width="93" height="20" align="right">
<p>15,000</p></td>
<td width="78" height="20" align="right">
<p>5,250</p></td>
<td width="145" height="20" align="center">
<p>17.03.25~20.03.25</p></td>
<td width="92" height="20" align="center">
<p>2015.03.24</p></td>
<td width="48" height="20"></td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'><strong> 비교회사 PER 산정<br></strong>
</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'><br><span style="font-weight: bold;">1) 2015년 3분기 기준 PER 산정<br></span><span></span><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="752" border="1">
<colgroup>
<col width="175">
<col width="118">
<col width="194">
<col width="139">
<col width="126"></colgroup>
<thead>
<tr>
<th width="175" height="20" align="center">구분</th>
<th width="118" height="20" align="center">㈜쎄트렉아이</th>
<th width="194" height="20" align="center">한국항공우주산업㈜</th>
<th width="139" height="20" align="center">㈜KT스카이라이프</th>
<th width="126" height="20" align="center">㈜휴맥스</th></tr></thead>
<tbody>
<tr>
<td width="175" height="20" align="center">3분기 순이익(원)</td>
<td width="118" height="20" align="right">2,438,209,211 </td>
<td width="194" height="20" align="right">136,716,060,848 </td>
<td width="139" height="20" align="right">55,209,360,311 </td>
<td width="126" height="20" align="right">31,519,323,080 </td></tr>
<tr>
<td width="175" height="20" align="center">연환산 순이익 (원)</td>
<td width="118" height="20" align="right">3,250,945,615 </td>
<td width="194" height="20" align="right"> 182,288,081,131 </td>
<td width="139" height="20" align="right">73,612,480,415 </td>
<td width="126" height="20" align="right">42,025,764,107 </td></tr>
<tr>
<td width="175" height="20" align="center">상장주식수 (주)</td>
<td width="118" height="20" align="right">3,659,990 </td>
<td width="194" height="20" align="right"> 97,475,107 </td>
<td width="139" height="20" align="right">47,821,966 </td>
<td width="126" height="20" align="right">23,911,798 </td></tr>
<tr>
<td width="175" height="20" align="center">연환산 주당순이익 (원)</td>
<td width="118" height="20" align="right">888 </td>
<td width="194" height="20" align="right"> 1,870 </td>
<td width="139" height="20" align="right">1,539 </td>
<td width="126" height="20" align="right">1,758 </td></tr>
<tr>
<td width="175" height="20" align="center">기준주가 (원)</td>
<td width="118" height="20" align="right">20,835</td>
<td width="194" height="20" align="right">65,400</td>
<td width="139" height="20" align="right">15,800</td>
<td width="126" height="20" align="right">16,150</td></tr>
<tr>
<td width="175" height="20" align="center">PER 배수 (배)</td>
<td width="118" height="20" align="right">23.5</td>
<td width="194" height="20" align="right">35.0</td>
<td width="139" height="20" align="right">10.3</td>
<td width="126" height="20" align="right">9.2</td></tr>
<tr>
<td width="175" height="20" align="center">적용 PER (평균)</td>
<td width="577" height="20" align="center" colspan="4">19.5배</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="709" class="nb">
<colgroup>
<col width="47">
<col width="662"></colgroup>
<tbody>
<tr>
<td width="47" height="43" valign="top">주1)</td>
<td width="662" height="43" valign="top">연환산 순이익: 2015년 3분기 결산 실적을 적용하였습니다. 연결재무제표 공시
대상 회사의 순이익의 경우 지배주주지분 순이익 적용하였습니다.</td></tr>
<tr>
<td width="47" height="20" valign="top">주2)</td>
<td width="662" height="20" valign="top">발행주식수: 분석기준일 현재
발행주식총수입니다.</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p> <span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt;'>
</span><br><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt; font-weight: bold;'></span><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt; font-weight: bold;'>(나)
</span><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt; font-weight: bold;'>주</span><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt; font-weight: bold;'>당
평가가액의 산정<br></span><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>- 2015년 3분기 기준 평가가액 산출</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="702" border="1">
<colgroup>
<col width="228">
<col width="334">
<col width="140"></colgroup>
<thead>
<tr>
<th width="228" height="50" align="center" rowspan="2">구분</th>
<th width="334" height="20" align="center">에이피위성통신㈜ 주당 평가가치 산출내역</th>
<th width="140" height="50" align="center" rowspan="2">비고</th></tr>
<tr>
<th width="334" height="20" align="center">2015년 3분기 연환산 기준</th></tr></thead>
<tbody>
<tr>
<td width="228" height="20" align="center">1. 당기순이익 (A)</td>
<td width="334" height="20" align="center">7,773 백만원</td>
<td width="140" height="20" align="center"> </td></tr>
<tr>
<td width="228" height="20" align="center">2. 연환산 당기순이익 (B)</td>
<td width="334" height="20" align="center">10,365 백만원</td>
<td width="140" height="20" align="center">주1)</td></tr>
<tr>
<td width="228" height="20" align="center">3. 적용 주식수 (C)</td>
<td width="334" height="20" align="center">13,290,000 주</td>
<td width="140" height="20" align="center">주2),주3)</td></tr>
<tr>
<td width="228" height="20" align="center">4. 주당순이익 (D)</td>
<td width="334" height="20" align="center">780 원</td>
<td width="140" height="20" align="center">D=B/C</td></tr>
<tr>
<td width="228" height="20" align="center">5. 유사회사 평균 PER(배) (E)</td>
<td width="334" height="20" align="center">19.5 배</td>
<td width="140" height="20" align="center">E</td></tr>
<tr>
<td width="228" height="20" align="center">6. 주당 평가 가치 (F)</td>
<td width="334" height="20" align="center">15,180 원</td>
<td width="140" height="20" align="center">F=D×E</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="616" class="nb">
<colgroup>
<col width="45">
<col width="571"></colgroup>
<tbody>
<tr>
<td width="45" height="89" valign="top">주1)</td>
<td width="571" height="89" valign="top">코스닥시장상장규정제26조(상장주선인의 의무) 제6항제2호에 따라 당사의
공모예정주식수의3% 또는10억원에 해당하는 주식(97,740주)을 상장주선인인 현대증권(주)가 사모의 방법으로 상장예비심사청구일부터
신규상장신청일까지 취득 할 예정입니다. </td></tr>
<tr>
<td width="45" height="43" valign="top">주2)</td>
<td width="571" height="43" valign="top">상장주선인의 의무인수 예정주식수(97,740주)는 주당평가가격산정시
제외하였습니다.</td></tr>
<tr>
<td width="45" height="43" valign="top">주3)</td>
<td width="571" height="43" valign="top">2014.12.19, 2015.03.24 2회에 걸쳐 부여된 주식매수선택권
290,000주는 향후 행사시주가희석이 가능하므로 주당평가가격 산정시 주식수에 포함하였습니다.</td></tr>
<tr>
<td width="45" height="43" valign="top">주4)</td>
<td width="571" height="43" valign="top">공모비율: 공모주식수(3,258,000주)
÷상장신청예정주식수(13,097,740주) X 100 = 24.87%</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt; font-weight: bold;'>(4)
공모희망가액의 산정<br></span><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="602" border="1">
<colgroup>
<col width="201">
<col width="201">
<col width="200"></colgroup>
<thead>
<tr>
<th width="201" height="20" align="center">구분</th>
<th width="201" height="20" align="center">PER 지표 적용</th>
<th width="200" height="20" align="center">비고</th></tr></thead>
<tbody>
<tr>
<td width="201" height="20" align="center">비교가치 주당 평가액</td>
<td width="201" height="20" align="center"><span>15,180 원</span><br></td>
<td width="200" height="20" align="center">PER에 의한 기준가격 산출</td></tr>
<tr>
<td width="201" height="20" align="center">주당 공모희망가액</td>
<td width="201" height="20" align="center">8,700 원 ~ 9,700 원</td>
<td width="200" height="20" align="center">할인율 42.7%~36.1%</td></tr>
<tr>
<td width="201" height="20" align="center">확정공모가액 (주)</td>
<td width="201" height="20" align="center" style="color: rgb(255, 20, 24); font-weight: bold;">9,700원</td>
<td width="200" height="20" align="center">-</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt;'>주) 확정공모가액은
수요예측 결과를 반영하여</span><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt; font-weight: bold;'>
</span><span style='color: rgb(255, 20, 24); line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt; font-weight: bold;'>최종</span><span style='color: rgb(255, 20, 24); line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt;'>
</span><span style='color: rgb(255, 20, 24); line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt; font-weight: bold;'>확정되었습니다.
<br></span><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'><span style="font-weight: bold;">(5) 비교회사의 요약 재무제표<br></span><br><span>유사회사의 주요 재무 현황은
금융감독원 전자공시시스템 홈페이지(http://dart.fss.or.kr)에 공시된 각 사의 감사보고서, 사업보고서, 3분기보고서를 참조하여
작성하였습니다.<br></span><span style="font-weight: bold;"></span><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>1) 요약재무현황<br><br>[2014년
재무현황]</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="616" class="nb">
<colgroup>
<col width="616"></colgroup>
<tbody>
<tr>
<td width="616" height="20" align="right">(단위: 백만원)</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="843" border="1">
<colgroup>
<col width="93">
<col width="165">
<col width="186">
<col width="211">
<col width="188"></colgroup>
<thead>
<tr>
<th width="93" height="20" align="center">구 분</th>
<th width="165" height="20" align="center">㈜쎄트렉아이</th>
<th width="186" height="20" align="center">한국항공우주산업㈜</th>
<th width="211" height="20" align="center">㈜KT 스카이라이프</th>
<th width="188" height="20" align="center">㈜휴맥스</th></tr></thead>
<tbody>
<tr>
<td width="93" height="20" align="center">회계기준</td>
<td width="165" height="20" align="center">K-IFRS 연결</td>
<td width="186" height="20" align="center">K-IFRS 연결</td>
<td width="211" height="20" align="center">K-IFRS 연결</td>
<td width="188" height="20" align="center">K-IFRS 연결</td></tr>
<tr>
<td width="93" height="20" align="center">자산총계</td>
<td width="165" height="20" align="right"> 55,008 </td>
<td width="186" height="20" align="right"> 2,101,299 </td>
<td width="211" height="20" align="right"> 683,009 </td>
<td width="188" height="20" align="right"> 943,643 </td></tr>
<tr>
<td width="93" height="20" align="center">유동자산</td>
<td width="165" height="20" align="right"> 25,926 </td>
<td width="186" height="20" align="right"> 1,243,564 </td>
<td width="211" height="20" align="right"> 260,390 </td>
<td width="188" height="20" align="right"> 734,850 </td></tr>
<tr>
<td width="93" height="20" align="center">비유동자산</td>
<td width="165" height="20" align="right"> 29,081 </td>
<td width="186" height="20" align="right"> 857,735 </td>
<td width="211" height="20" align="right"> 422,618 </td>
<td width="188" height="20" align="right"> 208,793 </td></tr>
<tr>
<td width="93" height="20" align="center">부채총계</td>
<td width="165" height="20" align="right"> 10,450 </td>
<td width="186" height="20" align="right"> 1,064,569 </td>
<td width="211" height="20" align="right"> 246,326 </td>
<td width="188" height="20" align="right"> 489,583 </td></tr>
<tr>
<td width="93" height="20" align="center">유동부채</td>
<td width="165" height="20" align="right"> 4,601 </td>
<td width="186" height="20" align="right"> 542,906 </td>
<td width="211" height="20" align="right"> 226,879 </td>
<td width="188" height="20" align="right"> 450,869 </td></tr>
<tr>
<td width="93" height="20" align="center">비유동부채</td>
<td width="165" height="20" align="right"> 5,849 </td>
<td width="186" height="20" align="right"> 521,663 </td>
<td width="211" height="20" align="right"> 19,448 </td>
<td width="188" height="20" align="right"> 38,714 </td></tr>
<tr>
<td width="93" height="20" align="center">자본총계</td>
<td width="165" height="20" align="right"> 44,558 </td>
<td width="186" height="20" align="right"> 1,036,730 </td>
<td width="211" height="20" align="right"> 436,682 </td>
<td width="188" height="20" align="right"> 454,060 </td></tr>
<tr>
<td width="93" height="20" align="center">자본금</td>
<td width="165" height="20" align="right"> 1,830 </td>
<td width="186" height="20" align="right"> 487,376 </td>
<td width="211" height="20" align="right"> 119,555 </td>
<td width="188" height="20" align="right"> 11,443 </td></tr>
<tr>
<td width="93" height="20" align="center">매출액</td>
<td width="165" height="20" align="right"> 26,091 </td>
<td width="186" height="20" align="right"> 2,314,884 </td>
<td width="211" height="20" align="right"> 652,787 </td>
<td width="188" height="20" align="right"> 1,443,770 </td></tr>
<tr>
<td width="93" height="20" align="center">영업이익</td>
<td width="165" height="20" align="right"> 2,187 </td>
<td width="186" height="20" align="right"> 161,252 </td>
<td width="211" height="20" align="right"> 79,177 </td>
<td width="188" height="20" align="right"> 33,055 </td></tr>
<tr>
<td width="93" height="20" align="center">당기순이익</td>
<td width="165" height="20" align="right"> 1,763 </td>
<td width="186" height="20" align="right"> 111,109 </td>
<td width="211" height="20" align="right"> 55,047 </td>
<td width="188" height="20" align="right"> 21,029
</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='color: rgb(255, 0, 0); font-family: "굴림", Gulim; font-size: 11pt;'><span style="color: rgb(0, 0, 0);">주1) 비교대상회사의 2014년 재무현황은 2014년 사업보고서를 기준으로 작성하였습니다.<br>주2)
</span><span style="color: rgb(0, 0, 0);"></span><span style="color: rgb(0, 0, 0);">연결재무제표
공시 대상 회사의 순이익의 경우 지배주주지분 순이익 적용하였습니다.</span><span style="color: rgb(0, 0, 0);">
<br></span><span><br></span><span style="color: rgb(0, 0, 0);">[2015년 3분기
재무현황]</span><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="617" class="nb">
<colgroup>
<col width="617"></colgroup>
<tbody>
<tr>
<td width="617" height="20" align="right">(단위: 백만원)</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="834" border="1">
<colgroup>
<col width="93">
<col width="168">
<col width="186">
<col width="211">
<col width="176"></colgroup>
<thead>
<tr>
<th width="93" height="20" align="center">구 분</th>
<th width="168" height="20" align="center">㈜쎄트렉아이</th>
<th width="186" height="20" align="center">한국항공우주산업㈜</th>
<th width="211" height="20" align="center">㈜KT 스카이라이프</th>
<th width="176" height="20" align="center">㈜휴맥스</th></tr></thead>
<tbody>
<tr>
<td width="93" height="20" align="center">회계기준</td>
<td width="168" height="20" align="center">K-IFRS 연결</td>
<td width="186" height="20" align="center">K-IFRS 연결</td>
<td width="211" height="20" align="center">K-IFRS 연결</td>
<td width="176" height="20" align="center">K-IFRS 연결</td></tr>
<tr>
<td width="93" height="20" align="center">자산총계</td>
<td width="168" height="20" align="right"> 57,882 </td>
<td width="186" height="20" align="right"> 2,614,970 </td>
<td width="211" height="20" align="right"> 690,024 </td>
<td width="176" height="20" align="right"> 1,008,476 </td></tr>
<tr>
<td width="93" height="20" align="center">유동자산</td>
<td width="168" height="20" align="right"> 23,935 </td>
<td width="186" height="20" align="right"> 1,710,355 </td>
<td width="211" height="20" align="right"> 257,538 </td>
<td width="176" height="20" align="right"> 783,878 </td></tr>
<tr>
<td width="93" height="20" align="center">비유동자산</td>
<td width="168" height="20" align="right"> 33,947 </td>
<td width="186" height="20" align="right"> 904,615 </td>
<td width="211" height="20" align="right"> 432,486 </td>
<td width="176" height="20" align="right"> 224,599 </td></tr>
<tr>
<td width="93" height="20" align="center">부채총계</td>
<td width="168" height="20" align="right"> 11,424 </td>
<td width="186" height="20" align="right"> 1,465,426 </td>
<td width="211" height="20" align="right"> 215,572 </td>
<td width="176" height="20" align="right"> 516,836 </td></tr>
<tr>
<td width="93" height="20" align="center">유동부채</td>
<td width="168" height="20" align="right"> 5,450 </td>
<td width="186" height="20" align="right"> 899,110 </td>
<td width="211" height="20" align="right"> 134,221 </td>
<td width="176" height="20" align="right"> 464,089 </td></tr>
<tr>
<td width="93" height="20" align="center">비유동부채</td>
<td width="168" height="20" align="right"> 5,974 </td>
<td width="186" height="20" align="right"> 566,316 </td>
<td width="211" height="20" align="right"> 81,351 </td>
<td width="176" height="20" align="right"> 52,747 </td></tr>
<tr>
<td width="93" height="20" align="center">자본총계</td>
<td width="168" height="20" align="right"> 46,458 </td>
<td width="186" height="20" align="right"> 1,149,544 </td>
<td width="211" height="20" align="right"> 474,452 </td>
<td width="176" height="20" align="right"> 491,640 </td></tr>
<tr>
<td width="93" height="20" align="center">자본금</td>
<td width="168" height="20" align="right"> 1,830 </td>
<td width="186" height="20" align="right"> 487,376 </td>
<td width="211" height="20" align="right"> 119,555 </td>
<td width="176" height="20" align="right"> 11,956 </td></tr>
<tr>
<td width="93" height="20" align="center">매출액</td>
<td width="168" height="20" align="right"> 19,576 </td>
<td width="186" height="20" align="right"> 2,004,268 </td>
<td width="211" height="20" align="right"> 487,185 </td>
<td width="176" height="20" align="right"> 1,087,491 </td></tr>
<tr>
<td width="93" height="20" align="center">영업이익</td>
<td width="168" height="20" align="right"> 2,509 </td>
<td width="186" height="20" align="right"> 213,105 </td>
<td width="211" height="20" align="right"> 72,598 </td>
<td width="176" height="20" align="right"> 42,169 </td></tr>
<tr>
<td width="93" height="20" align="center">당기순이익</td>
<td width="168" height="20" align="right"> 2,438 </td>
<td width="186" height="20" align="right"> 136,716 </td>
<td width="211" height="20" align="right"> 55,209 </td>
<td width="176" height="20" align="right"> 31,519
</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>주1) 비교대상회사의 2015년 재무현황은
2015년 3분기 보고서를 기준으로 작성하였습니다.</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='color: rgb(255, 0, 0); font-family: "굴림", Gulim; font-size: 11pt;'><span style="color: rgb(0, 0, 0);">주2) 연결회계기준 기업인 경우 지배기업 당기순이익을 기준으로 작성하였습니다.
<br></span><span style="color: rgb(0, 0, 0);"></span><span><br></span><span style="color: rgb(0, 0, 0);">2) 비교회사의 주요 재무비율 분석<br></span><span style='color: rgb(0, 0, 0); line-height: 1.6em; font-family: "바탕", Batang; font-size: 12pt;'><br>[2014년]</span><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="680" class="nb">
<colgroup>
<col width="680"></colgroup>
<tbody>
<tr>
<td width="680" height="20" align="right">(단위: %,회)</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="903" border="1">
<colgroup>
<col width="120">
<col width="143">
<col width="138">
<col width="114">
<col width="158">
<col width="144">
<col width="86"></colgroup>
<thead>
<tr>
<th width="120" height="20" align="center">구분</th>
<th width="143" height="20" align="center">재 무 비 율</th>
<th width="138" height="20" align="center">에이피위성통신㈜</th>
<th width="114" height="20" align="center">㈜쎄트렉아이</th>
<th width="158" height="20" align="center">한국항공우주산업㈜</th>
<th width="144" height="20" align="center">㈜KT 스카이라이프</th>
<th width="86" height="20" align="center">㈜휴맥스</th></tr></thead>
<tbody>
<tr>
<td width="120" height="110" align="center" rowspan="4">성장성비율(%)</td>
<td width="143" height="20" align="center">매출액 증가율</td>
<td width="138" height="20" align="right">-11.94%</td>
<td width="114" height="20" align="right">-17.48%</td>
<td width="158" height="20" align="right">14.81%</td>
<td width="144" height="20" align="right">4.71%</td>
<td width="86" height="20" align="right">26.71%</td></tr>
<tr>
<td width="143" height="20" align="center">영업이익 증가율</td>
<td width="138" height="20" align="right">-30.83%</td>
<td width="114" height="20" align="right">-33.19%</td>
<td width="158" height="20" align="right">29.45%</td>
<td width="144" height="20" align="right">-22.46%</td>
<td width="86" height="20" align="right">8.43%</td></tr>
<tr>
<td width="143" height="20" align="center">당기순이익 증가율</td>
<td width="138" height="20" align="right">-32.75%</td>
<td width="114" height="20" align="right">-44.38%</td>
<td width="158" height="20" align="right">23.34%</td>
<td width="144" height="20" align="right">-24.92%</td>
<td width="86" height="20" align="right">-20.34%</td></tr>
<tr>
<td width="143" height="20" align="center">총자산 증가율</td>
<td width="138" height="20" align="right">14.37%</td>
<td width="114" height="20" align="right">-0.18%</td>
<td width="158" height="20" align="right">6.34%</td>
<td width="144" height="20" align="right">0.12%</td>
<td width="86" height="20" align="right">13.03%</td></tr>
<tr>
<td width="120" height="80" align="center" rowspan="3">활동성비율(회)</td>
<td width="143" height="20" align="center">총자산 회전율</td>
<td width="138" height="20" align="right">1.01</td>
<td width="114" height="20" align="right"> 0.5 </td>
<td width="158" height="20" align="right">1.14</td>
<td width="144" height="20" align="right">0.96</td>
<td width="86" height="20" align="right">1.62</td></tr>
<tr>
<td width="143" height="20" align="center">매출채권회전율</td>
<td width="138" height="20" align="right">6.79</td>
<td width="114" height="20" align="right"> 34.2 </td>
<td width="158" height="20" align="right">18.38</td>
<td width="144" height="20" align="right">6.14</td>
<td width="86" height="20" align="right">4.46</td></tr>
<tr>
<td width="143" height="20" align="center">재고자산 회전율</td>
<td width="138" height="20" align="right">5.89</td>
<td width="114" height="20" align="right">12.1 </td>
<td width="158" height="20" align="right">5.84</td>
<td width="144" height="20" align="right">166.93</td>
<td width="86" height="20" align="right">6.35</td></tr>
<tr>
<td width="120" height="110" align="center" rowspan="4">수익성비율(%)</td>
<td width="143" height="20" align="center">매출액 영업이익율</td>
<td width="138" height="20" align="right">24.81%</td>
<td width="114" height="20" align="right">8.38%</td>
<td width="158" height="20" align="right">6.97%</td>
<td width="144" height="20" align="right">12.13%</td>
<td width="86" height="20" align="right">2.29%</td></tr>
<tr>
<td width="143" height="20" align="center">매출액 순이익율</td>
<td width="138" height="20" align="right">20.37%</td>
<td width="114" height="20" align="right">6.76%</td>
<td width="158" height="20" align="right">4.80%</td>
<td width="144" height="20" align="right">8.43%</td>
<td width="86" height="20" align="right">1.46%</td></tr>
<tr>
<td width="143" height="20" align="center">총자산 순이익율</td>
<td width="138" height="20" align="right">20.62%</td>
<td width="114" height="20" align="right">3.20%</td>
<td width="158" height="20" align="right">5.45%</td>
<td width="144" height="20" align="right">8.06%</td>
<td width="86" height="20" align="right">2.36%</td></tr>
<tr>
<td width="143" height="20" align="center">자기자본 순이익율</td>
<td width="138" height="20" align="right">27.53%</td>
<td width="114" height="20" align="right">4.08%</td>
<td width="158" height="20" align="right">11.12%</td>
<td width="144" height="20" align="right">13.02%</td>
<td width="86" height="20" align="right">4.71%</td></tr>
<tr>
<td width="120" height="80" align="center" rowspan="3">안정성비율(%)</td>
<td width="143" height="20" align="center">유동비율</td>
<td width="138" height="20" align="right">384.87%</td>
<td width="114" height="20" align="right">563.51%</td>
<td width="158" height="20" align="right">229.06%</td>
<td width="144" height="20" align="right">114.77%</td>
<td width="86" height="20" align="right">162.99%</td></tr>
<tr>
<td width="143" height="20" align="center">부채비율</td>
<td width="138" height="20" align="right">26.26%</td>
<td width="114" height="20" align="right">23.45%</td>
<td width="158" height="20" align="right">102.69%</td>
<td width="144" height="20" align="right">56.41%</td>
<td width="86" height="20" align="right">107.82%</td></tr>
<tr>
<td width="143" height="20" align="center">차입금의존도</td>
<td width="138" height="20" align="right">-</td>
<td width="114" height="20" align="right">-</td>
<td width="158" height="20" align="right">0.08</td>
<td width="144" height="20" align="right">0.12</td>
<td width="86" height="20" align="right">0.16</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt;'>주) 각 재무비율
산출을 위해 각사 2014년 감사보고서(dart.fss.or.kr)를 참조하였습니다.<br></span><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt;'></span><br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>[2015년 3분기]</p><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="680" class="nb">
<colgroup>
<col width="680"></colgroup>
<tbody>
<tr>
<td width="680" height="20" align="right">(단위: %,회)</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><table width="884" border="1">
<colgroup>
<col width="120">
<col width="143">
<col width="138">
<col width="108">
<col width="153">
<col width="144">
<col width="78"></colgroup>
<thead>
<tr>
<th width="120" height="20" align="center">구분</th>
<th width="143" height="20" align="center">재 무 비 율</th>
<th width="138" height="20" align="center">에이피위성통신㈜</th>
<th width="108" height="20" align="center">㈜쎄트렉아이</th>
<th width="153" height="20" align="center">한국항공우주산업㈜</th>
<th width="144" height="20" align="center">㈜KT 스카이라이프</th>
<th width="78" height="20" align="center">㈜휴맥스</th></tr></thead>
<tbody>
<tr>
<td width="120" height="110" align="center" rowspan="4">성장성비율(%)</td>
<td width="143" height="20" align="center">매출액 증가율</td>
<td width="138" height="20" align="right">4.93%</td>
<td width="108" height="20" align="right">0.04%</td>
<td width="153" height="20" align="right">15.44%</td>
<td width="144" height="20" align="right">-0.49%</td>
<td width="78" height="20" align="right">0.43%</td></tr>
<tr>
<td width="143" height="20" align="center">영업이익 증가율</td>
<td width="138" height="20" align="right">18.56%</td>
<td width="108" height="20" align="right">52.97%</td>
<td width="153" height="20" align="right">76.21%</td>
<td width="144" height="20" align="right">22.25%</td>
<td width="78" height="20" align="right">70.10%</td></tr>
<tr>
<td width="143" height="20" align="center">당기순이익 증가율</td>
<td width="138" height="20" align="right">47.18%</td>
<td width="108" height="20" align="right">84.44%</td>
<td width="153" height="20" align="right">64.12%</td>
<td width="144" height="20" align="right">33.73%</td>
<td width="78" height="20" align="right">99.84%</td></tr>
<tr>
<td width="143" height="20" align="center">총자산 증가율</td>
<td width="138" height="20" align="right">13.32%</td>
<td width="108" height="20" align="right">5.23%</td>
<td width="153" height="20" align="right">24.45%</td>
<td width="144" height="20" align="right">1.03%</td>
<td width="78" height="20" align="right">6.87%</td></tr>
<tr>
<td width="120" height="80" align="center" rowspan="3">활동성비율(회)</td>
<td width="143" height="20" align="center">총자산 회전율</td>
<td width="138" height="20" align="right">0.93</td>
<td width="108" height="20" align="right">0.46</td>
<td width="153" height="20" align="right">1.13</td>
<td width="144" height="20" align="right">0.95</td>
<td width="78" height="20" align="right">1.49</td></tr>
<tr>
<td width="143" height="20" align="center">매출채권회전율</td>
<td width="138" height="20" align="right">7.94</td>
<td width="108" height="20" align="right">26.28</td>
<td width="153" height="20" align="right">14.36</td>
<td width="144" height="20" align="right">6.34</td>
<td width="78" height="20" align="right">4.58</td></tr>
<tr>
<td width="143" height="20" align="center">재고자산 회전율</td>
<td width="138" height="20" align="right">7.89</td>
<td width="108" height="20" align="right">13.64</td>
<td width="153" height="20" align="right">5.82</td>
<td width="144" height="20" align="right">210.15</td>
<td width="78" height="20" align="right">5.28</td></tr>
<tr>
<td width="120" height="110" align="center" rowspan="4">수익성비율(%)</td>
<td width="143" height="20" align="center">매출액 영업이익율</td>
<td width="138" height="20" align="right">28.03%</td>
<td width="108" height="20" align="right">12.82%</td>
<td width="153" height="20" align="right">10.63%</td>
<td width="144" height="20" align="right">14.90%</td>
<td width="78" height="20" align="right">3.88%</td></tr>
<tr>
<td width="143" height="20" align="center">매출액 순이익율</td>
<td width="138" height="20" align="right">28.57%</td>
<td width="108" height="20" align="right">12.45%</td>
<td width="153" height="20" align="right">6.82%</td>
<td width="144" height="20" align="right">11.33%</td>
<td width="78" height="20" align="right">2.90%</td></tr>
<tr>
<td width="143" height="20" align="center">총자산 순이익율</td>
<td width="138" height="20" align="right">26.66%</td>
<td width="108" height="20" align="right">5.76%</td>
<td width="153" height="20" align="right">7.73%</td>
<td width="144" height="20" align="right">10.72%</td>
<td width="78" height="20" align="right">4.31%</td></tr>
<tr>
<td width="143" height="20" align="center">자기자본 순이익율</td>
<td width="138" height="20" align="right">31.69%</td>
<td width="108" height="20" align="right">7.14%</td>
<td width="153" height="20" align="right">16.68%</td>
<td width="144" height="20" align="right">15.95%</td>
<td width="78" height="20" align="right">8.89%</td></tr>
<tr>
<td width="120" height="80" align="center" rowspan="3">안정성비율(%)</td>
<td width="143" height="20" align="center">유동비율</td>
<td width="138" height="20" align="right">772.22%</td>
<td width="108" height="20" align="right">439.19%</td>
<td width="153" height="20" align="right">190.23%</td>
<td width="144" height="20" align="right">191.88%</td>
<td width="78" height="20" align="right">168.91%</td></tr>
<tr>
<td width="143" height="20" align="center">부채비율</td>
<td width="138" height="20" align="right">13.02%</td>
<td width="108" height="20" align="right">24.59%</td>
<td width="153" height="20" align="right">127.48%</td>
<td width="144" height="20" align="right">45.44%</td>
<td width="78" height="20" align="right">105.12%</td></tr>
<tr>
<td width="143" height="20" align="center">차입금의존도</td>
<td width="138" height="20" align="right">-</td>
<td width="108" height="20" align="right">-</td>
<td width="153" height="20" align="right">0.14</td>
<td width="144" height="20" align="right">0.09</td>
<td width="78" height="20" align="right">0.18</td></tr></tbody></table><p style='font-family: "굴림", Gulim; font-size: 11pt;'>
<br></p><p><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt;'>주1) 각 재무비율
산출을 위해 각사 2015년3분기 보고서(dart.fss.or.kr)를 참조하였습니다.<br></span><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt;'></span><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt;'>주2)
2015년3분기 재무비율 산정 시 BS항목은 평잔, PL항목은 연환산을 적용하였습니다</span></p><p><span style='line-height: 1.6em; font-family: "굴림", Gulim; font-size: 11pt;'></span><br></p>
<!-- -->
]]>
카페 게시글
공모종목 자료
에이피위성통신
공사모
추천 0
조회 292
16.02.21 21:03
댓글 0
다음검색
