<![CDATA[
<p><span>당사는 LTCC (Low Temperature Co-fired Ceramic, 저온 동시 소성 세라믹) 소재 (Powder)와
이를 활용한 적층 세라믹 공정을 통해 이동 통신 기지국용 부품(Coupler 외) 및 의료기기용 다층 세라믹 기판(Substrate) 사업을
영위하고 있습니다.<br></span><span>당사가 LTCC소재를 원재료로 하여 생산하는 이동통신부품(Coupler 등)은 무선통신 중계기의 생산에 사용되고 있으며, 따라서 통신사업자의
설비투자에 직접적인 영향을 받는 산업입니다. 당사는 LTCC소재의 우수한 전기적 특성, 신뢰성, 3D 적층 회로의 특징을 이용한 영상 의료기기용 디지털 X-Ray Dectector 기판을
생산하여 공급하고 있습니다</span></p><span><p>동사의 주력 제품인 LTCC 소재 및 부품은 무선통신, 의료기기의 정밀 부품에 적용되고 있습니다. 세계적인 대기업인 삼성전자, ZTE,
레이언스 등을 주요 매출처로 확보하였고 동사의 제품을 성공적인 핵심 부품으로 인정받았습니다.</p><p><br></p></span><p><br></p><p><span><br></span><strong>주요 제품의 현황<br></strong>
</p><table width="752" class="nb">
<colgroup>
<col width="752"></colgroup>
<tbody>
<tr>
<td width="752" height="20" align="right">(단위: 천원)</td></tr></tbody></table><p>
<br></p><table width="752" border="1">
<colgroup>
<col width="123">
<col width="95">
<col width="78">
<col width="108">
<col width="105">
<col width="243"></colgroup>
<thead>
<tr>
<th width="123" height="43" align="center">
<p>품 목</p></th>
<th width="95" height="43" align="center">
<p>생산(판매) </p>
<p>개시일</p></th>
<th width="78" height="43" align="center">
<p>주요상표</p></th>
<th width="108" height="43" align="center">
<p>2016년 1분기</p>
<p>매출액(비율)</p></th>
<th width="105" height="43" align="center">
<p>2015년</p>
<p>매출액(비율)</p></th>
<th width="243" height="43" align="center">
<p>제 품 설 명</p></th></tr></thead>
<tbody>
<tr>
<td width="123" height="43" align="center">
<p>이동통신부품</p></td>
<td width="95" height="43" align="center">
<p>2003.10</p></td>
<td width="78" height="43" align="center">
<p>RCP</p>
<p>CEMAX</p></td>
<td width="108" height="43" align="right">2,604,073<br>(82.50%)</td>
<td width="105" height="43" align="right">
<p>8,350,323</p>
<p>(81.42%)</p></td>
<td width="243" height="43">
<p>Hybrid, Directional 적층형</p>
<p>SMD Ceramic Coupler</p></td></tr>
<tr>
<td width="123" height="43" align="center">
<p>의료기기용기판</p></td>
<td width="95" height="43" align="center">
<p>2007.04</p></td>
<td width="78" height="43" align="center">
<p>EZ</p>
<p>MAMMO</p></td>
<td width="108" height="43" align="right">243,590<br>(7.72%)</td>
<td width="105" height="43" align="right">
<p>1,153,743</p>
<p>(11.25%)</p></td>
<td width="243" height="43">
<p>의료기기 센서용 기판</p></td></tr>
<tr>
<td width="123" height="43" align="center">
<p>LTCC소재</p></td>
<td width="95" height="43" align="center">
<p>2002.03</p></td>
<td width="78" height="43" align="center">
<p>RNE-40</p></td>
<td width="108" height="43" align="right">308,661<br>(9.78%)</td>
<td width="105" height="43" align="right">
<p>751,819</p>
<p>(7.33%)</p></td>
<td width="243" height="43">
<p>유전체 필터 제작용 LTCC Powder</p></td></tr></tbody></table><p><br></p><p><br></p><table width="895" class="nb"><tbody>
<tr>
<td width="895" height="20" align="center" style="font-weight: bold;">[보호예수대상 주식
현황]</td></tr>
<tr>
<td width="895" height="20" align="right">(단위 : 주, %)</td></tr></tbody></table><p>
<br></p><table width="897" border="1">
<colgroup>
<col width="93">
<col width="93">
<col width="205">
<col width="63">
<col width="90">
<col width="74">
<col width="151">
<col width="128"></colgroup>
<thead>
<tr>
<th width="186" height="50" align="center" rowspan="2" colspan="2">구분</th>
<th width="205" height="50" align="center" rowspan="2">주주명</th>
<th width="227" height="20" align="center" colspan="3">공모 후 기준</th>
<th width="151" height="50" align="center" rowspan="2">보호예수 및<br>매도금지기간</th>
<th width="128" height="50" align="center" rowspan="2">비고</th></tr>
<tr>
<th width="63" height="20" align="center">종류</th>
<th width="90" height="20" align="center">주식수(주)</th>
<th width="74" height="20" align="center">지분율</th></tr></thead>
<tbody>
<tr>
<td width="93" height="403" align="center" rowspan="13">유통불가능<br>주식수</td>
<td width="93" height="110" align="center" rowspan="4">최대주주등</td>
<td width="205" height="20">이효종</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">1,440,000</td>
<td width="74" height="20" align="right">22.75%</td>
<td width="151" height="20" align="center">상장일로부터 1년</td>
<td width="128" height="20" align="center">의무보호예수</td></tr>
<tr>
<td width="205" height="20">정도철</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">116,000</td>
<td width="74" height="20" align="right">1.83%</td>
<td width="151" height="20" align="center">상장일로부터 1년</td>
<td width="128" height="20" align="center">의무보호예수</td></tr>
<tr>
<td width="205" height="20">손석호</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">92,000</td>
<td width="74" height="20" align="right">1.45%</td>
<td width="151" height="20" align="center">상장일로부터 1년</td>
<td width="128" height="20" align="center">의무보호예수</td></tr>
<tr>
<td width="205" height="20">성정현</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">66,000</td>
<td width="74" height="20" align="right">1.04%</td>
<td width="151" height="20" align="center">상장일로부터 1년</td>
<td width="128" height="20" align="center">의무보호예수</td></tr>
<tr>
<td width="93" height="253" align="center" rowspan="8">기타</td>
<td width="205" height="20">에이티넘팬아시아조합</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">495,893</td>
<td width="74" height="20" align="right">7.84%</td>
<td width="151" height="20" align="center">상장일로부터 1개월</td>
<td width="128" height="20" align="center">자발적 보호예수</td></tr>
<tr>
<td width="205" height="20">산은캐피탈</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">285,714</td>
<td width="74" height="20" align="right">4.51%</td>
<td width="151" height="20" align="center">상장일로부터 1개월</td>
<td width="128" height="20" align="center">자발적 보호예수</td></tr>
<tr>
<td width="205" height="20">유안타인베스트먼트</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">231,550</td>
<td width="74" height="20" align="right">3.66%</td>
<td width="151" height="20" align="center">상장일로부터 1개월</td>
<td width="128" height="20" align="center">자발적 보호예수</td></tr>
<tr>
<td width="205" height="20">스마일게이트청년창업펀드</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">175,714</td>
<td width="74" height="20" align="right">2.78%</td>
<td width="151" height="20" align="center">상장일로부터 1개월</td>
<td width="128" height="20" align="center">자발적 보호예수</td></tr>
<tr>
<td width="205" height="20">SLi Growth Acceleration펀드</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">115,000</td>
<td width="74" height="20" align="right">1.82%</td>
<td width="151" height="20" align="center">상장일로부터 1개월</td>
<td width="128" height="20" align="center">자발적 보호예수</td></tr>
<tr>
<td width="205" height="43">2011KoFC-스마일게이트<br>광주호남투자조합</td>
<td width="63" height="43" align="center">보통주</td>
<td width="90" height="43" align="right">110,000</td>
<td width="74" height="43" align="right">1.74%</td>
<td width="151" height="43" align="center">상장일로부터 1개월</td>
<td width="128" height="43" align="center">자발적 보호예수</td></tr>
<tr>
<td width="205" height="20">하나금융투자</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">33,500</td>
<td width="74" height="20" align="right">0.53%</td>
<td width="151" height="20" align="center">상장일로부터 6개월</td>
<td width="128" height="20" align="center">의무보호예수</td></tr>
<tr>
<td width="205" height="20">우리사주조합</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">100,000</td>
<td width="74" height="20" align="right">1.58%</td>
<td width="151" height="20" align="center">예탁일로부터 1년</td>
<td width="128" height="20" align="center">공모우선배정분</td></tr>
<tr>
<td width="298" height="20" align="center" colspan="2">소계</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">3,261,371</td>
<td width="74" height="20" align="right">51.53%</td>
<td width="151" height="20" align="center">-</td>
<td width="128" height="20" align="center">-</td></tr>
<tr>
<td width="93" height="283" align="center" rowspan="9">유통가능<br>주식수</td>
<td width="93" height="253" align="center" rowspan="8">기타</td>
<td width="205" height="20">에이티넘팬아시아조합</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">495,893</td>
<td width="74" height="20" align="right">7.84%</td>
<td width="151" height="20" align="center">-</td>
<td width="128" height="20" align="center">-</td></tr>
<tr>
<td width="205" height="20">산은캐피탈</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">285,714</td>
<td width="74" height="20" align="right">4.51%</td>
<td width="151" height="20" align="center">-</td>
<td width="128" height="20" align="center">-</td></tr>
<tr>
<td width="205" height="20">유안타인베스트먼트</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">231,550</td>
<td width="74" height="20" align="right">3.66%</td>
<td width="151" height="20" align="center">-</td>
<td width="128" height="20" align="center">-</td></tr>
<tr>
<td width="205" height="20">박찬후</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">400,030</td>
<td width="74" height="20" align="right">6.32%</td>
<td width="151" height="20" align="center">-</td>
<td width="128" height="20" align="center">-</td></tr>
<tr>
<td width="205" height="20">스마일게이트청년창업펀드</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">175,714</td>
<td width="74" height="20" align="right">2.78%</td>
<td width="151" height="20" align="center">-</td>
<td width="128" height="20" align="center">-</td></tr>
<tr>
<td width="205" height="20">SLi Growth Acceleration펀드</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">115,000</td>
<td width="74" height="20" align="right">1.82%</td>
<td width="151" height="20" align="center">-</td>
<td width="128" height="20" align="center">-</td></tr>
<tr>
<td width="205" height="43">2011KoFC-스마일게이트<br>광주호남투자조합</td>
<td width="63" height="43" align="center">보통주</td>
<td width="90" height="43" align="right">110,000</td>
<td width="74" height="43" align="right">1.74%</td>
<td width="151" height="43" align="center">-</td>
<td width="128" height="43" align="center">-</td></tr>
<tr>
<td width="205" height="20">기타주주(공모주주 포함)</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">1,253,670</td>
<td width="74" height="20" align="right">19.81%</td>
<td width="151" height="20" align="center">-</td>
<td width="128" height="20" align="center">-</td></tr>
<tr>
<td width="298" height="20" align="center" colspan="2">소계</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">3,067,571</td>
<td width="74" height="20" align="right">48.47%</td>
<td width="151" height="20" align="center">-</td>
<td width="128" height="20" align="center">-</td></tr>
<tr>
<td width="391" height="20" align="center" colspan="3">총 발행주식 합계</td>
<td width="63" height="20" align="center">보통주</td>
<td width="90" height="20" align="right">6,328,942</td>
<td width="74" height="20" align="right">100.00%</td>
<td width="151" height="20" align="center">-</td>
<td width="128" height="20" align="center">-</td></tr></tbody></table><p>
<br></p><p><br></p><span style="line-height: 1.6em; font-size: 10pt;"><p>요약재무정보
</p><p><br></p><p><br></p><table width="615" border="1">
<colgroup>
<col width="154">
<col width="154">
<col width="154">
<col width="153"></colgroup>
<thead>
<tr>
<th width="154" height="20" align="center">사업연도</th>
<th width="154" height="20" align="center">2016년도</th>
<th width="154" height="20" align="center">2015년도</th>
<th width="153" height="20" align="center">2014년도</th></tr>
<tr>
<th width="154" height="20" align="center">구 분</th>
<th width="154" height="20" align="center">제 15(당) 1분기</th>
<th width="154" height="20" align="center">(제14기)</th>
<th width="153" height="20" align="center">(제13기 기말)</th></tr></thead>
<tbody>
<tr>
<td width="154" height="20" valign="top">유동자산</td>
<td width="154" height="20" align="right" valign="top">9,878,873,967</td>
<td width="154" height="20" align="right" valign="top">9,163,814,509</td>
<td width="153" height="20" align="right" valign="top">6,312,929,865</td></tr>
<tr>
<td width="154" height="20" valign="top">매출채권</td>
<td width="154" height="20" align="right" valign="top">2,473,008,773</td>
<td width="154" height="20" align="right" valign="top">2,123,934,580</td>
<td width="153" height="20" align="right" valign="top">1,929,986,848</td></tr>
<tr>
<td width="154" height="20" valign="top">재고자산</td>
<td width="154" height="20" align="right" valign="top">1,503,188,973</td>
<td width="154" height="20" align="right" valign="top">1,626,194,920</td>
<td width="153" height="20" align="right" valign="top">1,449,617,501</td></tr>
<tr>
<td width="154" height="20" valign="top">비유동자산</td>
<td width="154" height="20" align="right" valign="top">12,839,406,867</td>
<td width="154" height="20" align="right" valign="top">12,722,744,126</td>
<td width="153" height="20" align="right" valign="top">12,599,909,755</td></tr>
<tr>
<td width="154" height="20" valign="top">투자자산</td>
<td width="154" height="20" align="right" valign="top">-</td>
<td width="154" height="20" align="right" valign="top">-</td>
<td width="153" height="20" align="right" valign="top">94,000,000</td></tr>
<tr>
<td width="154" height="20" valign="top">유형자산</td>
<td width="154" height="20" align="right" valign="top">9,729,677,733</td>
<td width="154" height="20" align="right" valign="top">9,449,742,077</td>
<td width="153" height="20" align="right" valign="top">8,430,022,798</td></tr>
<tr>
<td width="154" height="20" valign="top">무형자산</td>
<td width="154" height="20" align="right" valign="top">2,941,438,558</td>
<td width="154" height="20" align="right" valign="top">3,070,420,119</td>
<td width="153" height="20" align="right" valign="top">3,618,604,656</td></tr>
<tr>
<td width="154" height="20" valign="top">기타비유동자산</td>
<td width="154" height="20" align="right" valign="top">168,290,576</td>
<td width="154" height="20" align="right" valign="top">202,581,930</td>
<td width="153" height="20" align="right" valign="top">457,282,301</td></tr>
<tr>
<td width="154" height="20" valign="top">자산총계</td>
<td width="154" height="20" align="right" valign="top">22,718,280,834</td>
<td width="154" height="20" align="right" valign="top">21,886,558,635</td>
<td width="153" height="20" align="right" valign="top">18,912,839,620</td></tr>
<tr>
<td width="154" height="20" valign="top">유동부채</td>
<td width="154" height="20" align="right" valign="top">2,390,558,244</td>
<td width="154" height="20" align="right" valign="top">2,114,911,323</td>
<td width="153" height="20" align="right" valign="top">1,837,538,399</td></tr>
<tr>
<td width="154" height="20" valign="top">매입채무</td>
<td width="154" height="20" align="right" valign="top">79,738,305</td>
<td width="154" height="20" align="right" valign="top">39,008,024</td>
<td width="153" height="20" align="right" valign="top">28,123,244</td></tr>
<tr>
<td width="154" height="20" valign="top">단기차입금</td>
<td width="154" height="20" align="right" valign="top">1,000,000,000</td>
<td width="154" height="20" align="right" valign="top">1,000,000,000</td>
<td width="153" height="20" align="right" valign="top">1,000,000,000</td></tr>
<tr>
<td width="154" height="20" valign="top">비유동부채</td>
<td width="154" height="20" align="right" valign="top">3,540,251,556</td>
<td width="154" height="20" align="right" valign="top">3,593,332,829</td>
<td width="153" height="20" align="right" valign="top">5,914,174,240</td></tr>
<tr>
<td width="154" height="20" valign="top">장기차입금</td>
<td width="154" height="20" align="right" valign="top">3,255,139,800</td>
<td width="154" height="20" align="right" valign="top">3,366,919,800</td>
<td width="153" height="20" align="right" valign="top">2,214,000,000</td></tr>
<tr>
<td width="154" height="20" valign="top">부채총계</td>
<td width="154" height="20" align="right" valign="top">5,930,809,800</td>
<td width="154" height="20" align="right" valign="top">5,708,244,152</td>
<td width="153" height="20" align="right" valign="top">7,751,712,639</td></tr>
<tr>
<td width="154" height="20" valign="top">자본금</td>
<td width="154" height="20" align="right" valign="top">2,812,721,000</td>
<td width="154" height="20" align="right" valign="top">2,812,721,000</td>
<td width="153" height="20" align="right" valign="top">1,193,414,000</td></tr>
<tr>
<td width="154" height="20" valign="top">자본잉여금</td>
<td width="154" height="20" align="right" valign="top">3,824,476,528</td>
<td width="154" height="20" align="right" valign="top">3,824,476,528</td>
<td width="153" height="20" align="right" valign="top">2,090,938,208</td></tr>
<tr>
<td width="154" height="20" valign="top">자본조정</td>
<td width="154" height="20" align="right" valign="top">-</td>
<td width="154" height="20" align="right" valign="top">-</td>
<td width="153" height="20" align="right" valign="top">-</td></tr>
<tr>
<td width="154" height="20" valign="top">기타포괄손익누계액</td>
<td width="154" height="20" align="right" valign="top"><br></td>
<td width="154" height="20" align="right" valign="top"><br></td>
<td width="153" height="20" align="right" valign="top"><br></td></tr>
<tr>
<td width="154" height="20" valign="top">이익잉여금</td>
<td width="154" height="20" align="right" valign="top">10,150,273,506</td>
<td width="154" height="20" align="right" valign="top">9,541,116,955</td>
<td width="153" height="20" align="right" valign="top">7,876,774,773</td></tr>
<tr>
<td width="154" height="20" valign="top">자본총계</td>
<td width="154" height="20" align="right" valign="top">16,787,471,034</td>
<td width="154" height="20" align="right" valign="top">16,178,314,483</td>
<td width="153" height="20" align="right" valign="top">11,161,126,981</td></tr>
<tr>
<td width="154" height="20" valign="top">매출액</td>
<td width="154" height="20" align="right" valign="top">3,156,324,389</td>
<td width="154" height="20" align="right" valign="top">10,255,885,284</td>
<td width="153" height="20" align="right" valign="top">10,058,274,160</td></tr>
<tr>
<td width="154" height="20" valign="top">영업이익</td>
<td width="154" height="20" align="right" valign="top">746,866,607</td>
<td width="154" height="20" align="right" valign="top">2,490,679,625</td>
<td width="153" height="20" align="right" valign="top">2,418,995,438</td></tr>
<tr>
<td width="154" height="20" valign="top">당기순이익</td>
<td width="154" height="20" align="right" valign="top">752,764,809</td>
<td width="154" height="20" align="right" valign="top">1,696,410,908</td>
<td width="153" height="20" align="right" valign="top">1,601,021,221</td></tr>
<tr>
<td width="154" height="20" valign="top">기본주당순이익</td>
<td width="154" height="20" align="right" valign="top">108</td>
<td width="154" height="20" align="right" valign="top">302</td>
<td width="153" height="20" align="right" valign="top">335</td></tr>
<tr>
<td width="154" height="20" valign="top">희석주당순이익</td>
<td width="154" height="20" align="right" valign="top">108</td>
<td width="154" height="20" align="right" valign="top">302</td>
<td width="153" height="20" align="right" valign="top">330</td></tr></tbody></table><p><br></p><p><br><br></p><table width="1028" border="1">
<tbody>
<tr>
<td width="45" height="89" align="center">
<p>차</p></td>
<td width="73" height="89" align="center">사업의<br>유사성</td>
<td width="457" height="89">회사와 유사한 사업구조을 보유하고 있을 것<br>① 전자부품 소재 사업을 영위<br>② 영상의료기기
사업을 영위 <br>③ 세라믹 소재를 응용한 제품 주요 사업으로 영위</td>
<td width="453" height="89">㈜이노칩테크놀로지, ㈜아이엠텍, ㈜아모텍, 대주전자재료㈜, 에스케이씨솔믹스㈜, 테라셈㈜,
㈜나노신소재, ㈜뷰웍스<br>(총 8개사)</td></tr>
<tr>
<td width="45" height="66" align="center">2차</td>
<td width="73" height="66" align="center">재무적<br>기준</td>
<td width="457" height="66">
<p>① 2015년 영업이익 및 순이익을 시현할 것<br>② 2013년~2015년 평균 당기순이익율 10% 이상</p></td>
<td width="453" height="66">㈜이노칩테크놀로지, ㈜아이엠텍, 테라셈㈜, ㈜나노신소재, ㈜뷰웍스<br>(총
5개사)</td></tr>
<tr>
<td width="45" height="112" align="center">
<p>3차</p></td>
<td width="73" height="112" align="center">비재무적<br>기준</td>
<td width="457" height="112">
<p>① 12월 결산법인으로서 최근 사업연도 감사의견 적정<br>② 평가기준일 현재 최근 6개월간 합병, 영업양수도, 기업분할 등 중요한
경영상의 변동이 없을 것</p>
<p>③ 평가기준일 현재 최근 2년간 투자유의종목, 관리종목, 불성실공시법인 등 조치를 받은 사실이 없을 것</p></td>
<td width="453" height="112">㈜아이엠텍, 테라셈㈜, ㈜나노신소재, ㈜뷰웍스<br>(총 4개사)</td></tr>
<tr>
<td width="575" height="43" align="center" colspan="3">
<p>최종 유사회사</p></td>
<td width="453" height="43">㈜아이엠텍, 테라셈㈜, ㈜나노신소재, ㈜뷰웍스<br>(총 4개사)</td></tr></tbody></table><p><br></p><p> PER 배수<br><br>
</p><table width="600" class="nb">
<colgroup>
<col width="600"></colgroup>
<tbody>
<tr>
<td width="600" height="20" align="right" valign="top">(단위: 천원, 원, 주,
배)</td></tr></tbody></table><p>
<br></p><table width="600" border="1">
<colgroup>
<col width="141">
<col width="115">
<col width="115">
<col width="115">
<col width="114"></colgroup>
<thead>
<tr>
<th width="141" height="50" align="center" rowspan="2">구분</th>
<th width="345" height="20" align="center" colspan="3">전자소재 및 부품</th>
<th width="114" height="20" align="center">영상의료기기</th></tr>
<tr>
<th width="115" height="20" align="center">㈜아이엠텍</th>
<th width="115" height="20" align="center">테라셈㈜</th>
<th width="115" height="20" align="center">㈜나노신소재</th>
<th width="114" height="20" align="center">㈜뷰웍스</th></tr></thead>
<tbody>
<tr>
<td width="141" height="20">2015년 당기순이익</td>
<td width="115" height="20" align="right">14,503,922</td>
<td width="115" height="20" align="right">2,003,689</td>
<td width="115" height="20" align="right">7,655,911</td>
<td width="114" height="20" align="right">15,896,530</td></tr>
<tr>
<td width="141" height="20">발행주식수(주)</td>
<td width="115" height="20" align="right">16,787,750</td>
<td width="115" height="20" align="right">13,966,340</td>
<td width="115" height="20" align="right">10,848,333</td>
<td width="114" height="20" align="right">10,001,865</td></tr>
<tr>
<td width="141" height="20">주당순이익(원)</td>
<td width="115" height="20" align="right">864</td>
<td width="115" height="20" align="right">143</td>
<td width="115" height="20" align="right">706</td>
<td width="114" height="20" align="right">1,589 </td></tr>
<tr>
<td width="141" height="20">기준주가(원)</td>
<td width="115" height="20" align="right">7,680</td>
<td width="115" height="20" align="right">3,410</td>
<td width="115" height="20" align="right">14,050</td>
<td width="114" height="20" align="right">50,985</td></tr>
<tr>
<td width="141" height="20">PER(배)</td>
<td width="115" height="20" align="right">8.89</td>
<td width="115" height="20" align="right">23.77</td>
<td width="115" height="20" align="right">19.91</td>
<td width="114" height="20" align="right">32.04</td></tr>
<tr>
<td width="141" height="43">평균 PER 산출 시 포함 여부</td>
<td width="115" height="43" align="center">O</td>
<td width="115" height="43" align="center">O</td>
<td width="115" height="43" align="center">O</td>
<td width="114" height="43" align="center">O</td></tr>
<tr>
<td width="141" height="20">가중치</td>
<td width="345" height="20" align="center" colspan="3">88.75%</td>
<td width="114" height="20" align="center">11.25%</td></tr>
<tr>
<td width="141" height="20">적용 PER(배)</td>
<td width="459" height="20" align="center" colspan="4">19.16</td></tr></tbody></table><p>
<br></p><p><span style="line-height: 1.6em; font-size: 10pt;">주1) 발행주식수 : 분석 기준일 현재 보통주
발행주식 총수입니다.<br>주2) 적용 당기순이익 : 2015년 연결기준 지배기업의 소유주에게 귀속되는 순이익<br>주3) 주당순이익 :
주당순이익은 적용 당기순이익을 증권신고서 제출일 기준 보통주 발행주식 총수로 나누어 산출하였으므로, 감사보고서 상의 주당순이익과는 차이가 발생할
수 있습니다.<br></span><span><br><br>나) EV/EBITDA 배수<br></span><br></p><p>
<br></p><table width="658" class="nb">
<colgroup>
<col width="658"></colgroup>
<tbody>
<tr>
<td width="658" height="20" align="right" valign="top">(단위: 백만원, 원, 주,
배)</td></tr></tbody></table><p>
<br></p><table width="659" border="1">
<colgroup>
<col width="207">
<col width="113">
<col width="113">
<col width="113">
<col width="113"></colgroup>
<thead>
<tr>
<th width="207" height="50" align="center" rowspan="2">구분</th>
<th width="339" height="20" align="center" colspan="3">전자소재 및 부품</th>
<th width="113" height="20" align="center">영상의료기기</th></tr>
<tr>
<th width="113" height="20" align="center">㈜아이엠텍</th>
<th width="113" height="20" align="center">테라셈㈜</th>
<th width="113" height="20" align="center">㈜나노신소재</th>
<th width="113" height="20" align="center">㈜뷰웍스</th></tr></thead>
<tbody>
<tr>
<td width="207" height="20">2015년 영업이익</td>
<td width="113" height="20" align="right">17,744,247</td>
<td width="113" height="20" align="right">1,620,829</td>
<td width="113" height="20" align="right">9,096,516</td>
<td width="113" height="20" align="right">18,374,748</td></tr>
<tr>
<td width="207" height="20">2015년 감가상각비</td>
<td width="113" height="20" align="right">2,500,378</td>
<td width="113" height="20" align="right">1,263,476</td>
<td width="113" height="20" align="right">2,886,275</td>
<td width="113" height="20" align="right">1,433,406</td></tr>
<tr>
<td width="207" height="20">2015년 무형자산상각비</td>
<td width="113" height="20" align="right">273,698</td>
<td width="113" height="20" align="right">24,357</td>
<td width="113" height="20" align="right">623,542</td>
<td width="113" height="20" align="right">2,193,168</td></tr>
<tr>
<td width="207" height="20">2015년 EBITDA</td>
<td width="113" height="20" align="right">20,518,323</td>
<td width="113" height="20" align="right">2,908,662</td>
<td width="113" height="20" align="right">12,606,333</td>
<td width="113" height="20" align="right">22,001,322</td></tr>
<tr>
<td width="207" height="20">기준주가(원)</td>
<td width="113" height="20" align="right">7,680</td>
<td width="113" height="20" align="right">3,410</td>
<td width="113" height="20" align="right">14,050</td>
<td width="113" height="20" align="right">50,985</td></tr>
<tr>
<td width="207" height="20">발행주식총수</td>
<td width="113" height="20" align="right">16,787,750</td>
<td width="113" height="20" align="right">13,966,340</td>
<td width="113" height="20" align="right">10,848,333</td>
<td width="113" height="20" align="right">10,001,865</td></tr>
<tr>
<td width="207" height="20">기준시가총액</td>
<td width="113" height="20" align="right">128,929,920</td>
<td width="113" height="20" align="right">47,625,219</td>
<td width="113" height="20" align="right">152,419,079</td>
<td width="113" height="20" align="right">509,945,087</td></tr>
<tr>
<td width="207" height="20">이자발생부채</td>
<td width="113" height="20" align="right">1,668,672</td>
<td width="113" height="20" align="right">0</td>
<td width="113" height="20" align="right">2,989,485</td>
<td width="113" height="20" align="right">2,736,252</td></tr>
<tr>
<td width="207" height="20">현금및현금성자산</td>
<td width="113" height="20" align="right">9,717,727</td>
<td width="113" height="20" align="right">6,940,209</td>
<td width="113" height="20" align="right">13,744,684</td>
<td width="113" height="20" align="right">24,958,551</td></tr>
<tr>
<td width="207" height="20">EV</td>
<td width="113" height="20" align="right">120,880,865</td>
<td width="113" height="20" align="right">40,685,011</td>
<td width="113" height="20" align="right">141,663,880</td>
<td width="113" height="20" align="right">487,722,789</td></tr>
<tr>
<td width="207" height="20">EV/EBITDA(배)</td>
<td width="113" height="20" align="right">5.89</td>
<td width="113" height="20" align="right">13.99</td>
<td width="113" height="20" align="right">11.24</td>
<td width="113" height="20" align="right">22.17</td></tr>
<tr>
<td width="207" height="20">가중치</td>
<td width="339" height="20" align="center" colspan="3">88.75%</td>
<td width="113" height="20" align="center">11.25%</td></tr>
<tr>
<td width="207" height="20">적용 EV/EBITDA(배)</td>
<td width="452" height="20" align="center" colspan="4">11.70</td></tr></tbody></table><p>
<br></p><p><span style="line-height: 1.6em; font-size: 10pt;">주) 발행주식수 : 분석 기준일 현재 보통주
발행주식 총수입니다.<br></span><br></p><p>
<br></p><p><span><br>(4) PER 및 EV/EBITDA를 적용한 상대가치 산출 결과<br><br>가) PER을 적용한 상대가치 산출
결과<br></span><br></p><p>
<br></p><table width="595" class="nb">
<colgroup>
<col width="595"></colgroup>
<tbody>
<tr>
<td width="595" height="20" align="right" valign="top">(단위: 백만원, 원, 주,
배)</td></tr></tbody></table><p>
<br></p><table width="600" border="1">
<colgroup>
<col width="200">
<col width="200">
<col width="200"></colgroup>
<thead>
<tr>
<th width="200" height="20" align="center">구분</th>
<th width="200" height="20" align="center">내용</th>
<th width="200" height="20" align="center">비고</th></tr></thead>
<tbody>
<tr>
<td width="200" height="20">2015년 당기순이익</td>
<td width="200" height="20" align="right">1,696,411</td>
<td width="200" height="20" align="center">A</td></tr>
<tr>
<td width="200" height="20">적용주식수(주)</td>
<td width="200" height="20" align="right"> 6,328,942</td>
<td width="200" height="20" align="center">B</td></tr>
<tr>
<td width="200" height="20">EPS(원)</td>
<td width="200" height="20" align="right"> 268</td>
<td width="200" height="20" align="center">C = A / B</td></tr>
<tr>
<td width="200" height="20">적용 PER(배)</td>
<td width="200" height="20" align="right"> 19.16</td>
<td width="200" height="20" align="center">D</td></tr>
<tr>
<td width="200" height="20">주당 평가가액(원)</td>
<td width="200" height="20" align="right"> <strong> 5,136</strong></td>
<td width="200" height="20" align="center">E = C * D</td></tr></tbody></table><p>
<br></p><p><span style="line-height: 1.6em; font-size: 10pt;">주1) 적용주식수 : 신고서 제출일 현재
보통주(5,625,442주) + 신주발행주식수(670,000주) + 주관사 의무인수주식(33,500주)<br>주2) EPS : 적용
당기순이익을 적용주식수로 나누어 산정함<br>주3) 적용 PER : 유사회사의 2015년 실적 기준 PER의 평균<br>주4) 주당 평가가액 :
적용 주당순이익(EPS) × 적용 PER<br></span><span><br>나) EV/EBITDA를 적용한 상대가치 산출
결과<br></span><br></p><p>
<br></p><table width="595" class="nb">
<colgroup>
<col width="595"></colgroup>
<tbody>
<tr>
<td width="595" height="20" align="right" valign="top">(단위: 백만원, 원, 주,
배)</td></tr></tbody></table><p>
<br></p><table width="600" border="1">
<colgroup>
<col width="200">
<col width="200">
<col width="200"></colgroup>
<thead>
<tr>
<th width="200" height="20" align="center">구분</th>
<th width="200" height="20" align="center">내용</th>
<th width="200" height="20" align="center">비고</th></tr></thead>
<tbody>
<tr>
<td width="200" height="20">2015년 영업이익</td>
<td width="200" height="20" align="right">2,490,680</td>
<td width="200" height="20" align="center">A</td></tr>
<tr>
<td width="200" height="20">2015년 감가상각비</td>
<td width="200" height="20" align="right">656,386</td>
<td width="200" height="20" align="center">B</td></tr>
<tr>
<td width="200" height="20">2015년 무형자산상각비</td>
<td width="200" height="20" align="right">963,684</td>
<td width="200" height="20" align="center">C</td></tr>
<tr>
<td width="200" height="20">EBITDA</td>
<td width="200" height="20" align="right">4,110,750</td>
<td width="200" height="20" align="center">D = A + B + C</td></tr>
<tr>
<td width="200" height="20">적용 EV/EBITDA(배)</td>
<td width="200" height="20" align="right">11.70</td>
<td width="200" height="20" align="center">E</td></tr>
<tr>
<td width="200" height="20">EV</td>
<td width="200" height="20" align="right">48,092,313</td>
<td width="200" height="20" align="center">F = D * E</td></tr>
<tr>
<td width="200" height="20">이자발생부채</td>
<td width="200" height="20" align="right">4,578,690</td>
<td width="200" height="20" align="center">G</td></tr>
<tr>
<td width="200" height="20">현금및현금성자산</td>
<td width="200" height="20" align="right">1,620,227</td>
<td width="200" height="20" align="center">H</td></tr>
<tr>
<td width="200" height="20">순부채</td>
<td width="200" height="20" align="right">2,958,463</td>
<td width="200" height="20" align="center">I = G - H</td></tr>
<tr>
<td width="200" height="20">산출 시가총액</td>
<td width="200" height="20" align="right">45,133,850</td>
<td width="200" height="20" align="center">J = F - I</td></tr>
<tr>
<td width="200" height="20">적용주식수(주)</td>
<td width="200" height="20" align="right"> 6,328,942</td>
<td width="200" height="20" align="center">K</td></tr>
<tr>
<td width="200" height="20">주당 평가가액(원)</td>
<td width="200" height="20" align="right"> 7,131</td>
<td width="200" height="20" align="center">L = J / K</td></tr></tbody></table><p>
<br></p><p><span style="line-height: 1.6em; font-size: 10pt;">주1) 적용주식수 : 신고서 제출일 현재
보통주(5,625,442주) + 신주발행주식수(670,000주) + 주관사 의무인수주식(33,500주)<br>주2) 적용 PER : 유사회사의
2015년 실적 기준 EV/EBITDA의 평균<br></span><br></p><p>
<br></p><p><span><br>다) 비교가치 산정 결과 </span><br></p><p>
<br></p><table width="595" class="nb">
<colgroup>
<col width="595"></colgroup>
<tbody>
<tr>
<td width="595" height="20" align="right" valign="top">(단위: 원)</td></tr></tbody></table><p>
<br></p><table width="600" border="1">
<colgroup>
<col width="252">
<col width="194">
<col width="154"></colgroup>
<thead>
<tr>
<th width="252" height="20" align="center">구분</th>
<th width="194" height="20" align="center">내용</th>
<th width="154" height="20" align="center">비고</th></tr></thead>
<tbody>
<tr>
<td width="252" height="20">PER를 적용한 주당 평가가액</td>
<td width="194" height="20" align="right">5,136</td>
<td width="154" height="20" align="center">A</td></tr>
<tr>
<td width="252" height="20">EV/EBITDA를 적용한 주당 평가가액</td>
<td width="194" height="20" align="right">7,131</td>
<td width="154" height="20" align="center">B</td></tr>
<tr>
<td width="252" height="20">평균 주당 평가가액</td>
<td width="194" height="20" align="right">6,133</td>
<td width="154" height="20" align="center">A와 B의 평균</td></tr></tbody></table><p>
<br></p><p><span><br><br>(5) 희망 공모가액의 결정<br></span><br></p><p>
<br></p><table width="600" border="1">
<colgroup>
<col width="296">
<col width="111">
<col width="82">
<col width="111"></colgroup>
<thead>
<tr>
<th width="296" height="20" align="center">구 분</th>
<th width="193" height="20" align="center" colspan="2">내 용</th>
<th width="111" height="20" align="center">비 고</th></tr></thead>
<tbody>
<tr>
<td width="296" height="20" valign="top">상대가치 평가에 의한 주당 평가가액 (원)</td>
<td width="193" height="20" align="right" colspan="2">6,133</td>
<td width="111" height="20" align="center">A</td></tr>
<tr>
<td width="296" height="20" valign="top">KONEX 시장 기준주가 (주1)</td>
<td width="193" height="20" align="right" colspan="2">6,580</td>
<td width="111" height="20" align="center">B</td></tr>
<tr>
<td width="296" height="20" valign="top">주당평가가액(원)</td>
<td width="193" height="20" align="right" colspan="2">6,357</td>
<td width="111" height="20" align="center">C= (A+B)/2</td></tr>
<tr>
<td width="296" height="20" valign="top">할인율 (%)</td>
<td width="111" height="20" align="right">19.77%</td>
<td width="82" height="20" align="right">8.75%</td>
<td width="111" height="20" align="center">-</td></tr>
<tr>
<td width="296" height="20" valign="top">주당 공모가격 (원)</td>
<td width="111" height="20" align="right">5,100</td>
<td width="82" height="20" align="right">5,800</td>
<td width="111" height="20" align="center">-</td></tr></tbody></table><p>
<br></p><p><span style="line-height: 1.6em; font-size: 10pt;">주1) 동사의 KONEX시장 기준주가는
평가기준일인 2015년 5월 18일부터 소급하여 1개월 동안의 종가를 기준으로, 한달평균, 일주일평균, 최근일 종가 중 가장 낮은 가격을
기준으로 산정하였습니다.</span><span> </span></p><p><span><br></span></p><p><br></p><span><p>요약 재무정보<br><span><br>(가) 2015년 </span><br>
</p><table width="595" class="nb">
<colgroup>
<col width="595"></colgroup>
<tbody>
<tr>
<td width="595" height="20" align="right" valign="top">(단위:
백만원)</td></tr></tbody></table><p>
<br></p><table width="594" border="1">
<colgroup>
<col width="119">
<col width="119">
<col width="119">
<col width="119">
<col width="118"></colgroup>
<thead>
<tr>
<th width="119" height="20" align="center">구분</th>
<th width="119" height="20" align="center">㈜아이엠텍</th>
<th width="119" height="20" align="center">테라셈㈜</th>
<th width="119" height="20" align="center">㈜나노신소재</th>
<th width="118" height="20" align="center">㈜뷰웍스</th></tr></thead>
<tbody>
<tr>
<td width="119" height="20">유동자산</td>
<td width="119" height="20" align="right">31,383</td>
<td width="119" height="20" align="right">18,243</td>
<td width="119" height="20" align="right">60,962</td>
<td width="118" height="20" align="right">60,826</td></tr>
<tr>
<td width="119" height="20">비유동자산</td>
<td width="119" height="20" align="right">20,421</td>
<td width="119" height="20" align="right">9,398</td>
<td width="119" height="20" align="right">22,486</td>
<td width="118" height="20" align="right">36,160</td></tr>
<tr>
<td width="119" height="20">자산총계</td>
<td width="119" height="20" align="right">51,805</td>
<td width="119" height="20" align="right">27,642</td>
<td width="119" height="20" align="right">83,449</td>
<td width="118" height="20" align="right">96,987</td></tr>
<tr>
<td width="119" height="20">유동부채</td>
<td width="119" height="20" align="right">15,701</td>
<td width="119" height="20" align="right">5,544</td>
<td width="119" height="20" align="right">7,150</td>
<td width="118" height="20" align="right">8,284</td></tr>
<tr>
<td width="119" height="20">비유동부채</td>
<td width="119" height="20" align="right">1,048</td>
<td width="119" height="20" align="right">439</td>
<td width="119" height="20" align="right">2,413</td>
<td width="118" height="20" align="right">4,013</td></tr>
<tr>
<td width="119" height="20">부채총계</td>
<td width="119" height="20" align="right">16,749</td>
<td width="119" height="20" align="right">5,983</td>
<td width="119" height="20" align="right">9,564</td>
<td width="118" height="20" align="right">12,297</td></tr>
<tr>
<td width="119" height="20">자본금</td>
<td width="119" height="20" align="right">6,979</td>
<td width="119" height="20" align="right">6,983</td>
<td width="119" height="20" align="right">5,424</td>
<td width="118" height="20" align="right">5,000</td></tr>
<tr>
<td width="119" height="20">자본총계</td>
<td width="119" height="20" align="right">35,055</td>
<td width="119" height="20" align="right">21,658</td>
<td width="119" height="20" align="right">73,885</td>
<td width="118" height="20" align="right">84,689</td></tr>
<tr>
<td width="119" height="20">매출액</td>
<td width="119" height="20" align="right">104,818</td>
<td width="119" height="20" align="right">46,624</td>
<td width="119" height="20" align="right">43,140</td>
<td width="118" height="20" align="right">93,438</td></tr>
<tr>
<td width="119" height="20">영업이익</td>
<td width="119" height="20" align="right">17,744</td>
<td width="119" height="20" align="right">1,620</td>
<td width="119" height="20" align="right">9,096</td>
<td width="118" height="20" align="right">18,374</td></tr>
<tr>
<td width="119" height="20">당기순이익</td>
<td width="119" height="20" align="right">14,503</td>
<td width="119" height="20" align="right">2,003</td>
<td width="119" height="20" align="right">7,655</td>
<td width="118" height="20" align="right">15,896</td></tr></tbody></table><p>
<br></p><p><span style="line-height: 1.6em; font-size: 10pt;">주1) 연결기준 재무수치입니다.<br>주2)
당기순이익은 지배기업의 소유주에게 귀속되는 당기순이익 입니다.<br></span><span><br>(나) 2016년
1분기</span><br></p><p>
<br></p><table width="595" class="nb">
<colgroup>
<col width="595"></colgroup>
<tbody>
<tr>
<td width="595" height="20" align="right" valign="top">(단위:
백만원)</td></tr></tbody></table><p>
<br></p><table width="594" border="1">
<colgroup>
<col width="119">
<col width="119">
<col width="119">
<col width="119">
<col width="118"></colgroup>
<thead>
<tr>
<th width="119" height="20" align="center">구분</th>
<th width="119" height="20" align="center">㈜아이엠텍</th>
<th width="119" height="20" align="center">테라셈㈜</th>
<th width="119" height="20" align="center">㈜나노신소재</th>
<th width="118" height="20" align="center">㈜뷰웍스</th></tr></thead>
<tbody>
<tr>
<td width="119" height="20">유동자산</td>
<td width="119" height="20" align="right">57,662</td>
<td width="119" height="20" align="right">15,362</td>
<td width="119" height="20" align="right">59,730</td>
<td width="118" height="20" align="right">67,628</td></tr>
<tr>
<td width="119" height="20">비유동자산</td>
<td width="119" height="20" align="right">27,882</td>
<td width="119" height="20" align="right">9,145</td>
<td width="119" height="20" align="right">22,447</td>
<td width="118" height="20" align="right">35,600</td></tr>
<tr>
<td width="119" height="20">자산총계</td>
<td width="119" height="20" align="right">85,544</td>
<td width="119" height="20" align="right">24,507</td>
<td width="119" height="20" align="right">82,177</td>
<td width="118" height="20" align="right">103,228</td></tr>
<tr>
<td width="119" height="20">유동부채</td>
<td width="119" height="20" align="right">26,832</td>
<td width="119" height="20" align="right">4,337</td>
<td width="119" height="20" align="right">6,338</td>
<td width="118" height="20" align="right">11,306</td></tr>
<tr>
<td width="119" height="20">비유동부채</td>
<td width="119" height="20" align="right">1,457</td>
<td width="119" height="20" align="right">592</td>
<td width="119" height="20" align="right">2,375</td>
<td width="118" height="20" align="right">4,923</td></tr>
<tr>
<td width="119" height="20">부채총계</td>
<td width="119" height="20" align="right">28,289</td>
<td width="119" height="20" align="right">4,929</td>
<td width="119" height="20" align="right">8,713</td>
<td width="118" height="20" align="right">16,229</td></tr>
<tr>
<td width="119" height="20">자본금</td>
<td width="119" height="20" align="right">8,394</td>
<td width="119" height="20" align="right">6,983</td>
<td width="119" height="20" align="right">5,424</td>
<td width="118" height="20" align="right">5,001</td></tr>
<tr>
<td width="119" height="20">자본총계</td>
<td width="119" height="20" align="right">57,255</td>
<td width="119" height="20" align="right">19,578</td>
<td width="119" height="20" align="right">73,464</td>
<td width="118" height="20" align="right">86,999</td></tr>
<tr>
<td width="119" height="20">매출액</td>
<td width="119" height="20" align="right">27,190</td>
<td width="119" height="20" align="right">6,923</td>
<td width="119" height="20" align="right">9,491</td>
<td width="118" height="20" align="right">23,920</td></tr>
<tr>
<td width="119" height="20">영업이익</td>
<td width="119" height="20" align="right">2,082</td>
<td width="119" height="20" align="right">(1,138)</td>
<td width="119" height="20" align="right">1,454</td>
<td width="118" height="20" align="right">4,823</td></tr>
<tr>
<td width="119" height="20">당기순이익</td>
<td width="119" height="20" align="right">1,669</td>
<td width="119" height="20" align="right">(1,010)</td>
<td width="119" height="20" align="right">1,216</td>
<td width="118" height="20" align="right">3,998</td></tr></tbody></table><p>
<br></p><p><span style="line-height: 1.6em; font-size: 10pt;">주1) 연결기준 재무수치입니다.<br>주2)
당기순이익은 지배기업의 소유주에게 귀속되는 당기순이익 입니다.<br></span><br></p><p>
<br></p><p><span><br>(2) 유사회사의 주요 재무비율 분석<br></span><br></p><p>
<br></p><p>유사회사의 주요 재무비율은 금융감독원 전자공시시스템 홈페이지(http://dart.fss.or.kr)에 공시된 각사의 2015년 사업보고서
및 2016년 1분기 검토보고서를 참조하여 작성하였습니다. </p><p>
<br></p><p><br></p><p>
<br></p><table width="626" class="nb">
<colgroup>
<col width="626"></colgroup>
<tbody>
<tr>
<td width="626" height="20" align="center" style="font-weight: bold;">[2015년 주요
재무비율]</td></tr>
<tr>
<td width="626" height="20" align="right">(단위 : %, 회)</td></tr></tbody></table><p>
<br></p><table width="628" border="1">
<colgroup>
<col width="63">
<col width="166">
<col width="100">
<col width="100">
<col width="100">
<col width="99"></colgroup>
<thead>
<tr>
<th width="63" height="20" align="center">구분</th>
<th width="166" height="20" align="center">재 무 비 율</th>
<th width="100" height="20" align="center">㈜아이엠텍</th>
<th width="100" height="20" align="center">테라셈㈜</th>
<th width="100" height="20" align="center">㈜나노신소재</th>
<th width="99" height="20" align="center">㈜뷰웍스</th></tr></thead>
<tbody>
<tr>
<td width="63" height="110" align="center" rowspan="4">성장성</td>
<td width="166" height="20">매출액 증가율(%)</td>
<td width="100" height="20" align="right">125.16%</td>
<td width="100" height="20" align="right">67.11%</td>
<td width="100" height="20" align="right">54.48%</td>
<td width="99" height="20" align="right">31.95%</td></tr>
<tr>
<td width="166" height="20">영업이익 증가율(%)</td>
<td width="100" height="20" align="right">209.86%</td>
<td width="100" height="20" align="right">-66.09%</td>
<td width="100" height="20" align="right">145.90%</td>
<td width="99" height="20" align="right">38.61%</td></tr>
<tr>
<td width="166" height="20">당기순이익 증가율(%)</td>
<td width="100" height="20" align="right">180.01%</td>
<td width="100" height="20" align="right">-50.65%</td>
<td width="100" height="20" align="right">101.81%</td>
<td width="99" height="20" align="right">49.02%</td></tr>
<tr>
<td width="166" height="20">총자산 증가율(%)</td>
<td width="100" height="20" align="right">69.80%</td>
<td width="100" height="20" align="right">16.97%</td>
<td width="100" height="20" align="right">16.42%</td>
<td width="99" height="20" align="right">15.00%</td></tr>
<tr>
<td width="63" height="80" align="center" rowspan="3">활동성</td>
<td width="166" height="20">총자산 회전율(회)</td>
<td width="100" height="20" align="right">2.55 </td>
<td width="100" height="20" align="right">1.82 </td>
<td width="100" height="20" align="right">0.56 </td>
<td width="99" height="20" align="right">1.03 </td></tr>
<tr>
<td width="166" height="20">매출채권 회전율(회)</td>
<td width="100" height="20" align="right">12.21 </td>
<td width="100" height="20" align="right">7.22 </td>
<td width="100" height="20" align="right">4.72 </td>
<td width="99" height="20" align="right">7.16 </td></tr>
<tr>
<td width="166" height="20">재고자산 회전율(회)</td>
<td width="100" height="20" align="right">22.33 </td>
<td width="100" height="20" align="right">31.01 </td>
<td width="100" height="20" align="right">1.43 </td>
<td width="99" height="20" align="right">6.37 </td></tr>
<tr>
<td width="63" height="110" align="center" rowspan="4">수익성</td>
<td width="166" height="20">매출액 영업이익율(%)</td>
<td width="100" height="20" align="right">16.93%</td>
<td width="100" height="20" align="right">3.48%</td>
<td width="100" height="20" align="right">21.09%</td>
<td width="99" height="20" align="right">19.67%</td></tr>
<tr>
<td width="166" height="20">매출액 순이익율(%)</td>
<td width="100" height="20" align="right">13.84%</td>
<td width="100" height="20" align="right">4.30%</td>
<td width="100" height="20" align="right">17.75%</td>
<td width="99" height="20" align="right">16.88%</td></tr>
<tr>
<td width="166" height="20">총자산 순이익율(%)</td>
<td width="100" height="20" align="right">35.24%</td>
<td width="100" height="20" align="right">7.82%</td>
<td width="100" height="20" align="right">9.87%</td>
<td width="99" height="20" align="right">17.40%</td></tr>
<tr>
<td width="166" height="20">자기자본 순이익율(%)</td>
<td width="100" height="20" align="right">52.03%</td>
<td width="100" height="20" align="right">9.33%</td>
<td width="100" height="20" align="right">11.30%</td>
<td width="99" height="20" align="right">20.28%</td></tr>
<tr>
<td width="63" height="80" align="center" rowspan="3">안전성</td>
<td width="166" height="20">유동비율(%)</td>
<td width="100" height="20" align="right">199.88%</td>
<td width="100" height="20" align="right">329.03%</td>
<td width="100" height="20" align="right">852.51%</td>
<td width="99" height="20" align="right">734.22%</td></tr>
<tr>
<td width="166" height="20">부채비율(%)</td>
<td width="100" height="20" align="right">47.78%</td>
<td width="100" height="20" align="right">27.63%</td>
<td width="100" height="20" align="right">12.94%</td>
<td width="99" height="20" align="right">14.52%</td></tr>
<tr>
<td width="166" height="20">차입금의존도(%)</td>
<td width="100" height="20" align="right">3.22%</td>
<td width="100" height="20" align="right">-</td>
<td width="100" height="20" align="right">3.58%</td>
<td width="99" height="20" align="right">2.82%</td></tr></tbody></table><p>
<br></p><p><span style="line-height: 1.6em; font-size: 10pt;">주) 재무비율 계산시 사용된 수치는 연결재무제표
기준이며, 당기순이익의 경우 지배기업 귀속 순이익 기준으로 작성되었습니다. <br></span><span><br></span><br></p><p>
<br></p><table width="625" class="nb">
<colgroup>
<col width="625"></colgroup>
<tbody>
<tr>
<td width="625" height="20" align="center" style="font-weight: bold;">[2016년 1분기 주요
재무비율]</td></tr>
<tr>
<td width="625" height="20" align="right">(단위 : %, 회)</td></tr></tbody></table><p>
<br></p><table width="626" border="1">
<colgroup>
<col width="63">
<col width="166">
<col width="100">
<col width="99">
<col width="99">
<col width="99"></colgroup>
<thead>
<tr>
<th width="63" height="20" align="center">구분</th>
<th width="166" height="20" align="center">재 무 비 율</th>
<th width="100" height="20" align="center">㈜아이엠텍</th>
<th width="99" height="20" align="center">테라셈㈜</th>
<th width="99" height="20" align="center">㈜나노신소재</th>
<th width="99" height="20" align="center">㈜뷰웍스</th></tr></thead>
<tbody>
<tr>
<td width="63" height="110" align="center" rowspan="4">성장성</td>
<td width="166" height="20">매출액 증가율(%)</td>
<td width="100" height="20" align="right">3.76%</td>
<td width="99" height="20" align="right">-40.61%</td>
<td width="99" height="20" align="right">-12.00%</td>
<td width="99" height="20" align="right">2.40%</td></tr>
<tr>
<td width="166" height="20">영업이익 증가율(%)</td>
<td width="100" height="20" align="right">-53.08%</td>
<td width="99" height="20" align="center">적자전환</td>
<td width="99" height="20" align="right">-36.06%</td>
<td width="99" height="20" align="right">5.00%</td></tr>
<tr>
<td width="166" height="20">당기순이익 증가율(%)</td>
<td width="100" height="20" align="right">-53.97%</td>
<td width="99" height="20" align="center">적자전환</td>
<td width="99" height="20" align="right">-36.49%</td>
<td width="99" height="20" align="right">0.60%</td></tr>
<tr>
<td width="166" height="20">총자산 증가율(%)</td>
<td width="100" height="20" align="right">65.13%</td>
<td width="99" height="20" align="right">-11.34%</td>
<td width="99" height="20" align="right">-1.52%</td>
<td width="99" height="20" align="right">6.43%</td></tr>
<tr>
<td width="63" height="80" align="center" rowspan="3">활동성</td>
<td width="166" height="20">총자산 회전율(회)</td>
<td width="100" height="20" align="right">1.58</td>
<td width="99" height="20" align="right"> 1.06</td>
<td width="99" height="20" align="right">0.46</td>
<td width="99" height="20" align="right"> 0.96</td></tr>
<tr>
<td width="166" height="20">매출채권 회전율(회)</td>
<td width="100" height="20" align="right">10.11</td>
<td width="99" height="20" align="right">4.06</td>
<td width="99" height="20" align="right"> 3.69</td>
<td width="99" height="20" align="right"> 5.72</td></tr>
<tr>
<td width="166" height="20">재고자산 회전율(회)</td>
<td width="100" height="20" align="right">11.85</td>
<td width="99" height="20" align="right">16.50</td>
<td width="99" height="20" align="right">1.34</td>
<td width="99" height="20" align="right"> 5.73</td></tr>
<tr>
<td width="63" height="110" align="center" rowspan="4">수익성</td>
<td width="166" height="20">매출액 영업이익율(%)</td>
<td width="100" height="20" align="right">7.66%</td>
<td width="99" height="20" align="right">-16.43%</td>
<td width="99" height="20" align="right">15.32%</td>
<td width="99" height="20" align="right">20.17%</td></tr>
<tr>
<td width="166" height="20">매출액 순이익율(%)</td>
<td width="100" height="20" align="right">6.14%</td>
<td width="99" height="20" align="right">-14.58%</td>
<td width="99" height="20" align="right">12.81%</td>
<td width="99" height="20" align="right">16.71%</td></tr>
<tr>
<td width="166" height="20">총자산 순이익율(%)</td>
<td width="100" height="20" align="right">2.43%</td>
<td width="99" height="20" align="right">-15.49%</td>
<td width="99" height="20" align="right">5.87%</td>
<td width="99" height="20" align="right">15.98%</td></tr>
<tr>
<td width="166" height="20">자기자본 순이익율(%)</td>
<td width="100" height="20" align="right">14.47%</td>
<td width="99" height="20" align="right">-19.59%</td>
<td width="99" height="20" align="right">6.60%</td>
<td width="99" height="20" align="right">18.65%</td></tr>
<tr>
<td width="63" height="80" align="center" rowspan="3">안전성</td>
<td width="166" height="20">유동비율(%)</td>
<td width="100" height="20" align="right">214.90%</td>
<td width="99" height="20" align="right">354.24%</td>
<td width="99" height="20" align="right">942.41%</td>
<td width="99" height="20" align="right">598.16%</td></tr>
<tr>
<td width="166" height="20">부채비율(%)</td>
<td width="100" height="20" align="right">49.41%</td>
<td width="99" height="20" align="right">25.18%</td>
<td width="99" height="20" align="right">11.86%</td>
<td width="99" height="20" align="right">18.74%</td></tr>
<tr>
<td width="166" height="20">차입금의존도(%)</td>
<td width="100" height="20" align="right">1.75%</td>
<td width="99" height="20" align="right">-</td>
<td width="99" height="20" align="right">2.05%</td>
<td width="99" height="20" align="right">2.52%</td></tr></tbody></table><p>
<br></p><p><span style="line-height: 1.6em; font-size: 10pt;">주) 재무비율 계산시 사용된 수치는 연결재무제표
기준이며, 당기순이익의 경우 지배기업 귀속 순이익 기준으로 작성되었습니다. 또한, 성장성 내 매출액, 영업이익, 당기순이익 증가율은 단순
연환산하여 적용하였습니다.<br><br></span></p></span><p><br></p></span><p><br></p>
<!-- -->
]]>
카페 게시글
공모종목 자료
알엔투테크놀로지
공사모
추천 0
조회 88
16.05.22 17:51
댓글 0
다음검색
