<![CDATA[
주요기업 생산능력 및 가동율 현황
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=0>
<TBODY>
<TR>
<TD vAlign=top align=left width=300><BR></TD>
<TD vAlign=bottom align=right width=300>(단위 : 백만원, M/T,%)</TD></TR></TBODY></TABLE>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=595 borderColorLight=black border=1>
<THEAD>
<TR>
<TH align=middle width=93>업 체 명</TH>
<TH align=middle width=77>구 분</TH>
<TH align=middle width=85>단 위</TH>
<TH align=middle width=85>2006년</TH>
<TH align=middle width=85>2005년</TH>
<TH align=middle width=85>2004년</TH>
<TH align=middle width=85>주제품</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=top align=middle width=93 rowSpan=3>태양금속공업</TD>
<TD vAlign=top align=middle width=77>생산능력</TD>
<TD vAlign=top align=middle width=85>M/T</TD>
<TD vAlign=top align=middle width=85>49,984</TD>
<TD vAlign=top align=middle width=85>49,984</TD>
<TD vAlign=top align=middle width=85>45,972</TD>
<TD vAlign=center align=middle width=85 rowSpan=3>볼트</TD></TR>
<TR>
<TD vAlign=top align=middle width=77>생산실적</TD>
<TD vAlign=top align=middle width=85>M/T</TD>
<TD vAlign=top align=middle width=85>35,485</TD>
<TD vAlign=top align=middle width=85>37,884</TD>
<TD vAlign=top align=middle width=85>41,799</TD></TR>
<TR>
<TD vAlign=top align=middle width=77>가동율</TD>
<TD vAlign=top align=middle width=85>%</TD>
<TD vAlign=top align=middle width=85>71.0</TD>
<TD vAlign=top align=middle width=85>75.8</TD>
<TD vAlign=top align=middle width=85>90.9</TD></TR>
<TR>
<TD vAlign=top align=middle width=93 rowSpan=3>케이피에프</TD>
<TD vAlign=top align=middle width=77>생산능력</TD>
<TD vAlign=top align=middle width=85>M/T</TD>
<TD vAlign=top align=middle width=85>72,000</TD>
<TD vAlign=top align=middle width=85>65,000</TD>
<TD vAlign=top align=middle width=85>62,000</TD>
<TD vAlign=center align=middle width=85 rowSpan=3>볼트&너트</TD></TR>
<TR>
<TD vAlign=top align=middle width=77>생산실적</TD>
<TD vAlign=top align=middle width=85>M/T</TD>
<TD vAlign=top align=middle width=85>57,000</TD>
<TD vAlign=top align=middle width=85>51,000</TD>
<TD vAlign=top align=middle width=85>54,000</TD></TR>
<TR>
<TD vAlign=top align=middle width=77>가동율</TD>
<TD vAlign=top align=middle width=85>%</TD>
<TD vAlign=top align=middle width=85>79.2</TD>
<TD vAlign=top align=middle width=85>78.5</TD>
<TD vAlign=top align=middle width=85>87.1</TD></TR>
<TR>
<TD vAlign=top align=middle width=93 rowSpan=3>유성금속</TD>
<TD vAlign=top align=middle width=77>생산능력</TD>
<TD vAlign=top align=middle width=85>M/T</TD>
<TD vAlign=top align=middle width=85>38,400</TD>
<TD vAlign=top align=middle width=85>38,400</TD>
<TD vAlign=top align=middle width=85>38,400</TD>
<TD vAlign=center align=middle width=85 rowSpan=3>볼트&너트</TD></TR>
<TR>
<TD vAlign=top align=middle width=77>생산실적</TD>
<TD vAlign=top align=middle width=85>M/T</TD>
<TD vAlign=top align=middle width=85>11,117</TD>
<TD vAlign=top align=middle width=85>13,179</TD>
<TD vAlign=top align=middle width=85>15,212</TD></TR>
<TR>
<TD vAlign=top align=middle width=77>가동율</TD>
<TD vAlign=top align=middle width=85>%</TD>
<TD vAlign=top align=middle width=85>29.0</TD>
<TD vAlign=top align=middle width=85>34.3</TD>
<TD vAlign=top align=middle width=85>39.6</TD></TR>
<TR>
<TD vAlign=top align=middle width=93 rowSpan=3>영신금속공업</TD>
<TD vAlign=top align=middle width=77>생산능력</TD>
<TD vAlign=top align=middle width=85>백만원</TD>
<TD vAlign=top align=middle width=85>41,312</TD>
<TD vAlign=top align=middle width=85>38,442</TD>
<TD vAlign=top align=middle width=85>27,602</TD>
<TD vAlign=center align=middle width=85 rowSpan=3>볼트</TD></TR>
<TR>
<TD vAlign=top align=middle width=77>생산실적</TD>
<TD vAlign=top align=middle width=85>백만원</TD>
<TD vAlign=top align=middle width=85>38,214</TD>
<TD vAlign=top align=middle width=85>32,035</TD>
<TD vAlign=top align=middle width=85>26,297</TD></TR>
<TR>
<TD vAlign=top align=middle width=77>가동율</TD>
<TD vAlign=top align=middle width=85>%</TD>
<TD vAlign=top align=middle width=85>92.5</TD>
<TD vAlign=top align=middle width=85>83.3</TD>
<TD vAlign=top align=middle width=85>95.2</TD></TR>
<TR>
<TD vAlign=top align=middle width=93 rowSpan=3>풍 강</TD>
<TD vAlign=top align=middle width=77>생산능력</TD>
<TD vAlign=top align=middle width=85>백만원</TD>
<TD vAlign=top align=middle width=85>38,081</TD>
<TD vAlign=top align=middle width=85>36,289</TD>
<TD vAlign=top align=middle width=85>31,001</TD>
<TD vAlign=center align=middle width=85 rowSpan=3>너트</TD></TR>
<TR>
<TD vAlign=top align=middle width=77>생산실적</TD>
<TD vAlign=top align=middle width=85>백만원</TD>
<TD vAlign=top align=middle width=85>32,254</TD>
<TD vAlign=top align=middle width=85>28,704</TD>
<TD vAlign=top align=middle width=85>23,778</TD></TR>
<TR>
<TD vAlign=top align=middle width=77>가동율</TD>
<TD vAlign=top align=middle width=85>%</TD>
<TD vAlign=top align=middle width=85>84.7</TD>
<TD vAlign=top align=middle width=85>79.1</TD>
<TD vAlign=top align=middle width=85>76.7</TD></TR></TBODY></TABLE>
<P> </P>
<P>볼트너트업계 연도별 매출 추이
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=638 borderColorLight=black border=0>
<TBODY>
<TR>
<TD vAlign=top align=left width=300><BR></TD>
<TD vAlign=bottom align=right width=338>(단위 : 백만원,%)</TD></TR></TBODY></TABLE>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=642 borderColorLight=black border=1>
<THEAD>
<TR>
<TH vAlign=center align=middle width=106 rowSpan=2>구 분</TH>
<TH vAlign=center align=middle width=128 colSpan=2>2006년</TH>
<TH vAlign=center align=middle width=137 colSpan=2>2005년</TH>
<TH vAlign=center align=middle width=92>2004년</TH>
<TH vAlign=center align=middle width=179 rowSpan=2>주 요 제 품</TH></TR>
<TR>
<TH vAlign=center align=middle width=73>매출액</TH>
<TH vAlign=center align=middle width=55>전년비</TH>
<TH vAlign=center align=middle width=77>매출액</TH>
<TH vAlign=center align=middle width=60>전년비</TH>
<TH vAlign=center align=middle width=92>매출액</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=center align=middle width=106>태양금속공업</TD>
<TD vAlign=center align=right width=73>184,599</TD>
<TD vAlign=center align=right width=55>10.8</TD>
<TD vAlign=center align=right width=77>166,664</TD>
<TD vAlign=center align=right width=60>12.6</TD>
<TD vAlign=center align=right width=92>148,027</TD>
<TD vAlign=center align=middle width=179>Bolt,Screw,Balance Shaft</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>진 합</TD>
<TD vAlign=center align=right width=73>103,883</TD>
<TD vAlign=center align=right width=55>5.2</TD>
<TD vAlign=center align=right width=77>98,749</TD>
<TD vAlign=center align=right width=60>48.6</TD>
<TD vAlign=center align=right width=92>66,456</TD>
<TD vAlign=center align=middle width=179>Bolt, Brake Hose Fitting</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>케이피에프</TD>
<TD vAlign=center align=right width=73>99,176</TD>
<TD vAlign=center align=right width=55>1.2</TD>
<TD vAlign=center align=right width=77>97,969</TD>
<TD vAlign=center align=right width=60>12.4</TD>
<TD vAlign=center align=right width=92>87,190</TD>
<TD vAlign=center align=middle width=179>Bolt & Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>삼 진 정 공</TD>
<TD vAlign=center align=right width=73>90,748</TD>
<TD vAlign=center align=right width=55>6.7</TD>
<TD vAlign=center align=right width=77>85,023</TD>
<TD vAlign=center align=right width=60>20.8</TD>
<TD vAlign=center align=right width=92>70,407</TD>
<TD vAlign=center align=middle width=179>Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>선일다이파스</TD>
<TD vAlign=center align=right width=73>77,188</TD>
<TD vAlign=center align=right width=55>12.8</TD>
<TD vAlign=center align=right width=77>68,437</TD>
<TD vAlign=center align=right width=60>17.1</TD>
<TD vAlign=center align=right width=92>58,425</TD>
<TD vAlign=center align=middle width=179>Bolt</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>대 길 통 상</TD>
<TD vAlign=center align=right width=73>48,132</TD>
<TD vAlign=center align=right width=55>24.4</TD>
<TD vAlign=center align=right width=77>38,698</TD>
<TD vAlign=center align=right width=60>6.0</TD>
<TD vAlign=center align=right width=92>36,503</TD>
<TD vAlign=center align=middle width=179>Bolt&Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>영신금속공업</TD>
<TD vAlign=center align=right width=73>47,228</TD>
<TD vAlign=center align=right width=55>23.4</TD>
<TD vAlign=center align=right width=77>38,261</TD>
<TD vAlign=center align=right width=60>27.7</TD>
<TD vAlign=center align=right width=92>29,972</TD>
<TD vAlign=center align=middle width=179>Bolt&Screw</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>풍 강</TD>
<TD vAlign=center align=right width=73>44,612</TD>
<TD vAlign=center align=right width=55>19.5</TD>
<TD vAlign=center align=right width=77>37,326</TD>
<TD vAlign=center align=right width=60>21.9</TD>
<TD vAlign=center align=right width=92>30,611</TD>
<TD vAlign=center align=middle width=179>Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>오리엔스금속</TD>
<TD vAlign=center align=right width=73>39,344</TD>
<TD vAlign=center align=right width=55>6.2</TD>
<TD vAlign=center align=right width=77>37,058</TD>
<TD vAlign=center align=right width=60>15.4</TD>
<TD vAlign=center align=right width=92>32,110</TD>
<TD vAlign=center align=middle width=179>Bolt&Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>서 울 금 속</TD>
<TD vAlign=center align=right width=73>42,552</TD>
<TD vAlign=center align=right width=55>25.5</TD>
<TD vAlign=center align=right width=77>33,906</TD>
<TD vAlign=center align=right width=60>7.2</TD>
<TD vAlign=center align=right width=92>31,633</TD>
<TD vAlign=center align=middle width=179>Screw,Shaft</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>명 화 금 속</TD>
<TD vAlign=center align=right width=73>27,221</TD>
<TD vAlign=center align=right width=55>7.7</TD>
<TD vAlign=center align=right width=77>25,264</TD>
<TD vAlign=center align=right width=60>10.6</TD>
<TD vAlign=center align=right width=92>22,839</TD>
<TD vAlign=center align=middle width=179>직결나사</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>유 성 금 속</TD>
<TD vAlign=center align=right width=73>15,952</TD>
<TD vAlign=center align=right width=55>-10.3</TD>
<TD vAlign=center align=right width=77>17,789</TD>
<TD vAlign=center align=right width=60>-5.8</TD>
<TD vAlign=center align=right width=92>18,886</TD>
<TD vAlign=center align=middle width=179>Bolt&Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>신진볼트공업</TD>
<TD vAlign=center align=right width=73>17,412</TD>
<TD vAlign=center align=right width=55>11.1</TD>
<TD vAlign=center align=right width=77>15,667</TD>
<TD vAlign=center align=right width=60>-0.5</TD>
<TD vAlign=center align=right width=92>15,740</TD>
<TD vAlign=center align=middle width=179>Bolt&Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>세신금속공업</TD>
<TD vAlign=center align=right width=73>12,331</TD>
<TD vAlign=center align=right width=55>-0.5</TD>
<TD vAlign=center align=right width=77>12,396</TD>
<TD vAlign=center align=right width=60>2.5</TD>
<TD vAlign=center align=right width=92>12,093</TD>
<TD vAlign=center align=middle width=179>Bolt&Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>완성차관련기업<BR>계</TD>
<TD vAlign=center align=right width=73>548,258</TD>
<TD vAlign=center align=right width=55>10.9</TD>
<TD vAlign=center align=right width=77>494,460</TD>
<TD vAlign=center align=right width=60>22.4</TD>
<TD vAlign=center align=right width=92>403,898</TD>
<TD vAlign=center align=middle width=179>주1)</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>완성차관련기업외 일반기업 계</TD>
<TD vAlign=center align=right width=73>302,120</TD>
<TD vAlign=center align=right width=55>8.4</TD>
<TD vAlign=center align=right width=77>278,747</TD>
<TD vAlign=center align=right width=60>8.5</TD>
<TD vAlign=center align=right width=92>256,994</TD>
<TD vAlign=center align=middle width=179>주2)</TD></TR>
<TR>
<TD vAlign=center align=middle width=106>주요기업전체<BR>계</TD>
<TD vAlign=center align=right width=73>850,378</TD>
<TD vAlign=center align=right width=55>10.0</TD>
<TD vAlign=center align=right width=77>773,207</TD>
<TD vAlign=center align=right width=60>17.0</TD>
<TD vAlign=center align=right width=92>660,892</TD>
<TD vAlign=center align=middle width=179><BR></TD></TR></TBODY></TABLE></P>
<P>주1)완성차관련기업:태양금속공업,진합,삼진정공,선일다이파스,영신금속공업, 풍 강<BR>주2)완성차관련기업외 일반기업 : 주요기업 14개사 중 완성차관련기업을 제외한 8사<BR>자 료 : 각사 감사보고서. 풍강은 각 년도 8월말 실적<BR> <BR>경쟁의 특성<BR> 생산기업별 수요처 현황
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=746 borderColorLight=black border=0>
<TBODY>
<TR>
<TD vAlign=top align=left width=300><BR></TD>
<TD vAlign=bottom align=right width=446>(단위 : 억원)</TD></TR></TBODY></TABLE>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=756 borderColorLight=black border=1>
<THEAD>
<TR>
<TH vAlign=center align=middle width=115>주요생산기업</TH>
<TH vAlign=center align=middle width=371>수 요 처</TH>
<TH vAlign=center align=middle width=202>주요제품</TH>
<TH vAlign=center align=middle width=68>납품액<BR>(2005년)</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=center align=middle width=115>태양금속공업</TD>
<TD vAlign=top align=left width=371>현대자동차(주),기아자동차(주),GM대우,쌍용자동차(주)<BR>가전사 및 기타</TD>
<TD vAlign=center align=middle width=202>BOLT,SCREW,BALANCE <BR>SHAFT</TD>
<TD vAlign=center align=middle width=68>688</TD></TR>
<TR>
<TD vAlign=center align=middle width=115>진 합</TD>
<TD vAlign=top align=left width=371>현대자동차(주),기아자동차(주),GM대우</TD>
<TD vAlign=center align=middle width=202>BOLT,BRAKE HOSE FITTING</TD>
<TD vAlign=center align=middle width=68>488</TD></TR>
<TR>
<TD vAlign=center align=middle width=115>삼진정공</TD>
<TD vAlign=top align=left width=371>현대자동차(주),기아자동차(주),GM대우</TD>
<TD vAlign=center align=middle width=202>NUT</TD>
<TD vAlign=center align=middle width=68>259</TD></TR>
<TR>
<TD vAlign=center align=middle width=115>선일다이파스</TD>
<TD vAlign=top align=left width=371>현대자동차(주),기아자동차(주),GM대우,쌍용자동차(주)</TD>
<TD vAlign=center align=middle width=202>BOLT</TD>
<TD vAlign=center align=middle width=68>390</TD></TR>
<TR>
<TD vAlign=center align=middle width=115>영신금속공업</TD>
<TD vAlign=top align=left width=371>현대자동차(주),기아자동차(주),GM대우</TD>
<TD vAlign=center align=middle width=202>BOLT&SCREW</TD>
<TD vAlign=center align=middle width=68>255</TD></TR>
<TR>
<TD vAlign=center align=middle width=115>풍 강</TD>
<TD vAlign=top align=left width=371>현대자동차(주),기아자동차(주),GM대우,쌍용자동차(주)<BR>르노삼성자동차(주),타타대우상용차</TD>
<TD vAlign=center align=middle width=202>NUT</TD>
<TD vAlign=center align=middle width=68>154</TD></TR>
<TR>
<TD vAlign=center align=middle width=115>케이피에프</TD>
<TD vAlign=top align=left width=371>매출액의 수출비중 50%이상</TD>
<TD vAlign=center align=middle width=202>BOLT&NUT</TD>
<TD vAlign=center align=middle width=68><BR></TD></TR></TBODY></TABLE></P>
<P>주) 자료 : 2006자동차산업편람(한국자동차공업협동조합발간) <BR> 납품액 100억원이상 업체 명단<BR> <BR>BOLT 와 NUT는 일반적으로 하나의 제조업체에서 모두 생산하는 것으로 이해하기 쉬우나 상대물과의 체결 과정에서 혹 발생할 수도 있는 오 사양 불량품과의 조립을 방지하기 위하여 자동차부품용 BOLT&NUT는 각각의 전문 업체에서 제조 납품되고있습니다.<BR>또한 동종업체로서 BOLT와 NUT의 차이점은 같은 SIZE라도 NUT의 소재 중량보다BOLT의 소재 중량이 커서 원재료 소요량이 많기 때문에 비슷한 생산 규모를 갖고 있다 하더라고 판매원가에서 2-3배의 차이를 보이고 있습니다.<BR>따라서 같은 규모의 생산능력을 보유한 기업에서 NUT제조업 보다 BOLT제조업이 큰 외형을 나타낼 수밖에 없는 특성을 가지고 있습니다. <BR> <BR>업체들의 주요제품 구성으로도 알 수 있듯이 자동차산업의 특성상 각 품목별로 지정업체에서 조달하고 있으며, 주요기업 중 NUT를 전체 생산의 90%이상 생산하는 전문기업은 풍강 과 삼진정공 양사뿐으로 회사와 경쟁사인 삼진정공 2개사가 동 시장을 실질적으로 독점 공급하고 있습니다. <BR>회사와 경쟁사외 "(주)프론텍"이 완성차업체에 공급하고 있으나 자동차 주력품목이 아닌 Stainless steel 소재의 일부품목으로 그 비중은 미약한 것으로 파악 되었습니다자동차공업협동조합에 등록되어 있는 자동차부품의 NUT전문 제조업체로는 풍강과 삼진정공만이 등록되어 있으며, 일반적인 동업계의 평판도 상위 품질의 NUT전문 제조업체로 널리 인식 되고 있습니다. <BR> <BR>시장점유율<BR> <BR> 볼트너트업계 매출액 기준 점유율 현황
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=619 borderColorLight=black border=0>
<TBODY>
<TR>
<TD vAlign=top align=left width=300><BR></TD>
<TD vAlign=bottom align=right width=319>(단위 : 백만원, %)</TD></TR></TBODY></TABLE>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=619 borderColorLight=black border=1>
<THEAD>
<TR>
<TH vAlign=center align=middle width=92 rowSpan=2>구 분</TH>
<TH vAlign=center align=middle width=118 colSpan=2>2006년</TH>
<TH vAlign=center align=middle width=115 colSpan=2>2005년</TH>
<TH vAlign=center align=middle width=116 colSpan=2>2004년</TH>
<TH vAlign=center align=middle width=178 rowSpan=2>주요제품</TH></TR>
<TR>
<TH vAlign=center align=middle width=69>매출액</TH>
<TH vAlign=center align=middle width=49>비율</TH>
<TH vAlign=center align=middle width=69>매출액</TH>
<TH vAlign=center align=middle width=46>비율</TH>
<TH vAlign=center align=middle width=68>매출액</TH>
<TH vAlign=center align=middle width=48>비율</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=center align=middle width=92>태양금속공업</TD>
<TD vAlign=top align=right width=69>184,599</TD>
<TD vAlign=top align=right width=49>21.7</TD>
<TD vAlign=top align=right width=69>166,664</TD>
<TD vAlign=top align=right width=46>21.6</TD>
<TD vAlign=top align=right width=68>148,027</TD>
<TD vAlign=top align=right width=48>22.4</TD>
<TD vAlign=center align=middle width=178>Bolt,Screw,Balance Shaft</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>진 합</TD>
<TD vAlign=top align=right width=69>103,883</TD>
<TD vAlign=top align=right width=49>12.2</TD>
<TD vAlign=top align=right width=69>98,749</TD>
<TD vAlign=top align=right width=46>12.8</TD>
<TD vAlign=top align=right width=68>66,456</TD>
<TD vAlign=top align=right width=48>10.0</TD>
<TD vAlign=center align=middle width=178>Bolt,Brake Hose Fitting</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>케이피에프</TD>
<TD vAlign=top align=right width=69>99,176</TD>
<TD vAlign=top align=right width=49>11.7</TD>
<TD vAlign=top align=right width=69>97,969</TD>
<TD vAlign=top align=right width=46>12.7</TD>
<TD vAlign=top align=right width=68>87,190</TD>
<TD vAlign=top align=right width=48>13.2</TD>
<TD vAlign=center align=middle width=178>Bolt&Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>삼 진 정 공</TD>
<TD vAlign=top align=right width=69>90,748</TD>
<TD vAlign=top align=right width=49>10.7</TD>
<TD vAlign=top align=right width=69>85,023</TD>
<TD vAlign=top align=right width=46>11.0</TD>
<TD vAlign=top align=right width=68>70,407</TD>
<TD vAlign=top align=right width=48>10.7</TD>
<TD vAlign=center align=middle width=178>Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>선일다이파스</TD>
<TD vAlign=top align=right width=69>77,188</TD>
<TD vAlign=top align=right width=49>9.1</TD>
<TD vAlign=top align=right width=69>68,437</TD>
<TD vAlign=top align=right width=46>8.8</TD>
<TD vAlign=top align=right width=68>58,425</TD>
<TD vAlign=top align=right width=48>8.8</TD>
<TD vAlign=center align=middle width=178>Bolt</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>대 길 통 상</TD>
<TD vAlign=top align=right width=69>48,132</TD>
<TD vAlign=top align=right width=49>5.7</TD>
<TD vAlign=top align=right width=69>38,698</TD>
<TD vAlign=top align=right width=46>5.0</TD>
<TD vAlign=top align=right width=68>36,503</TD>
<TD vAlign=top align=right width=48>5.5</TD>
<TD vAlign=center align=middle width=178>Bolt&Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>영신금속공업</TD>
<TD vAlign=top align=right width=69>47,228</TD>
<TD vAlign=top align=right width=49>5.6</TD>
<TD vAlign=top align=right width=69>38,261</TD>
<TD vAlign=top align=right width=46>4.9</TD>
<TD vAlign=top align=right width=68>29,972</TD>
<TD vAlign=top align=right width=48>4.5</TD>
<TD vAlign=center align=middle width=178>Bolt&Screw</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>풍 강</TD>
<TD vAlign=top align=right width=69>44,612</TD>
<TD vAlign=top align=right width=49>5.2</TD>
<TD vAlign=top align=right width=69>37,326</TD>
<TD vAlign=top align=right width=46>4.8</TD>
<TD vAlign=top align=right width=68>30,611</TD>
<TD vAlign=top align=right width=48>4.6</TD>
<TD vAlign=center align=middle width=178>Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>서 울 금 속</TD>
<TD vAlign=top align=right width=69>42,552</TD>
<TD vAlign=top align=right width=49>5.0</TD>
<TD vAlign=top align=right width=69>33,906</TD>
<TD vAlign=top align=right width=46>4.4</TD>
<TD vAlign=top align=right width=68>31,633</TD>
<TD vAlign=top align=right width=48>4.8</TD>
<TD vAlign=center align=middle width=178>Screw,Shaft</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>오리엔스금속</TD>
<TD vAlign=top align=right width=69>39,344</TD>
<TD vAlign=top align=right width=49>4.6</TD>
<TD vAlign=top align=right width=69>37,058</TD>
<TD vAlign=top align=right width=46>4.8</TD>
<TD vAlign=top align=right width=68>32,110</TD>
<TD vAlign=top align=right width=48>4.9</TD>
<TD vAlign=center align=middle width=178>Bolt&Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>명 화 금 속</TD>
<TD vAlign=top align=right width=69>27,221</TD>
<TD vAlign=top align=right width=49>3.2</TD>
<TD vAlign=top align=right width=69>25,264</TD>
<TD vAlign=top align=right width=46>3.3</TD>
<TD vAlign=top align=right width=68>22,839</TD>
<TD vAlign=top align=right width=48>3.5</TD>
<TD vAlign=center align=middle width=178>직결나사</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>신진볼트공업</TD>
<TD vAlign=top align=right width=69>17,412</TD>
<TD vAlign=top align=right width=49>2.0</TD>
<TD vAlign=top align=right width=69>15,667</TD>
<TD vAlign=top align=right width=46>2.0</TD>
<TD vAlign=top align=right width=68>15,740</TD>
<TD vAlign=top align=right width=48>2.4</TD>
<TD vAlign=center align=middle width=178>Bolt&Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>유 성 금 속</TD>
<TD vAlign=top align=right width=69>15,952</TD>
<TD vAlign=top align=right width=49>1.9</TD>
<TD vAlign=top align=right width=69>17,789</TD>
<TD vAlign=top align=right width=46>2.3</TD>
<TD vAlign=top align=right width=68>18,886</TD>
<TD vAlign=top align=right width=48>2.9</TD>
<TD vAlign=center align=middle width=178>Bolt&Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>세신금속공업</TD>
<TD vAlign=top align=right width=69>12,331</TD>
<TD vAlign=top align=right width=49>1.4</TD>
<TD vAlign=top align=right width=69>12,396</TD>
<TD vAlign=top align=right width=46>1.6</TD>
<TD vAlign=top align=right width=68>12,093</TD>
<TD vAlign=top align=right width=48>1.8</TD>
<TD vAlign=center align=middle width=178>Bolt&Nut</TD></TR>
<TR>
<TD vAlign=center align=middle width=92>계</TD>
<TD vAlign=top align=right width=69>850,378</TD>
<TD vAlign=top align=right width=49>100.0</TD>
<TD vAlign=top align=right width=69>773,207</TD>
<TD vAlign=top align=right width=46>100.0</TD>
<TD vAlign=top align=right width=68>660,892</TD>
<TD vAlign=top align=right width=48>100.0</TD>
<TD vAlign=top align=left width=178><BR></TD></TR></TBODY></TABLE></P>
<P>자료 ; 각사 감사보고서. "풍강"은 각 년도 8월말 실적 <BR></P>
<P> (주)풍강 보호예수물량 및 유통가능물량 】
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=662 borderColorLight=black border=1>
<THEAD>
<TR>
<TH vAlign=center align=middle width=352 colSpan=3>구 분</TH>
<TH vAlign=center align=middle width=113>주식수</TH>
<TH vAlign=center align=middle width=77>지분율</TH>
<TH vAlign=center align=middle width=120>보호예수 및 매각제한 기간</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=center align=middle width=100 rowSpan=3>유통제한주식</TD>
<TD vAlign=center align=middle width=100>구주주</TD>
<TD vAlign=center align=middle width=152>최대주주 등</TD>
<TD vAlign=center align=right width=113>6,000,000주</TD>
<TD vAlign=center align=right width=77>69.76%</TD>
<TD vAlign=center align=middle width=120>주1)</TD></TR>
<TR>
<TD vAlign=center align=middle width=100>공모주주</TD>
<TD vAlign=center align=middle width=152>우리사주조합(공모분)</TD>
<TD vAlign=center align=right width=113>520,000주</TD>
<TD vAlign=center align=right width=77>6.05%</TD>
<TD vAlign=center align=middle width=120>주2)</TD></TR>
<TR>
<TD vAlign=center align=middle width=252 colSpan=2>소계</TD>
<TD vAlign=center align=right width=113>6,520,000주</TD>
<TD vAlign=center align=right width=77>75.81%</TD>
<TD vAlign=center align=middle width=120><BR></TD></TR>
<TR>
<TD vAlign=center align=middle width=100 rowSpan=3>유통가능주식</TD>
<TD vAlign=center align=middle width=100 rowSpan=2>공모주주</TD>
<TD vAlign=center align=middle width=152>기관투자자 등</TD>
<TD vAlign=center align=right width=113>1,560,000주</TD>
<TD vAlign=center align=right width=77>18.14%</TD>
<TD vAlign=center align=middle width=120><BR></TD></TR>
<TR>
<TD vAlign=center align=middle width=152>일반청약자</TD>
<TD vAlign=center align=right width=113>520,000주</TD>
<TD vAlign=center align=right width=77>6.05%</TD>
<TD vAlign=center align=middle width=120>주3)</TD></TR>
<TR>
<TD vAlign=center align=middle width=252 colSpan=2>소계</TD>
<TD vAlign=center align=right width=113>2,080,000주</TD>
<TD vAlign=center align=right width=77>24.19%</TD>
<TD vAlign=center align=middle width=120><BR></TD></TR>
<TR>
<TD vAlign=center align=middle width=352 colSpan=3>합 계</TD>
<TD vAlign=center align=right width=113>8,600,000주</TD>
<TD vAlign=center align=right width=77>100.0%</TD>
<TD vAlign=center align=middle width=120><BR></TD></TR></TBODY></TABLE></P>
<P> </P>
<P>요약 재무정보</P>
<P></P>
<P>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=0>
<TBODY>
<TR>
<TD vAlign=top align=left width=300><BR></TD>
<TD vAlign=top align=right width=300>(단위 : 천원)</TD></TR></TBODY></TABLE>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=1>
<THEAD>
<TR>
<TH vAlign=center align=middle width=150>구 분</TH>
<TH vAlign=center align=middle width=90>제 33기반기</TH>
<TH vAlign=center align=middle width=90>제 32 기</TH>
<TH vAlign=center align=middle width=90>제 31 기</TH>
<TH vAlign=center align=middle width=90>제 30 기</TH>
<TH vAlign=center align=middle width=90>제 29 기</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=top align=left width=150>[유동자산]</TD>
<TD vAlign=top align=right width=90>20,861,934</TD>
<TD vAlign=top align=right width=90>16,057,214</TD>
<TD vAlign=top align=right width=90>15,283,028</TD>
<TD vAlign=top align=right width=90>14,562,868</TD>
<TD vAlign=top align=right width=90>12,493,326</TD></TR>
<TR>
<TD vAlign=top align=left width=150> ㆍ당좌자산</TD>
<TD vAlign=top align=right width=90>12,489,322</TD>
<TD vAlign=top align=right width=90>8,633,123</TD>
<TD vAlign=top align=right width=90>8,229,106</TD>
<TD vAlign=top align=right width=90>8,110,826</TD>
<TD vAlign=top align=right width=90>6,568,512</TD></TR>
<TR>
<TD vAlign=top align=left width=150> ㆍ재고자산</TD>
<TD vAlign=top align=right width=90>8,372,611</TD>
<TD vAlign=top align=right width=90>7,424,091</TD>
<TD vAlign=top align=right width=90>7,053,921</TD>
<TD vAlign=top align=right width=90>6,452,042</TD>
<TD vAlign=top align=right width=90>5,924,814</TD></TR>
<TR>
<TD vAlign=top align=left width=150>[고정자산]</TD>
<TD vAlign=top align=right width=90>23,922,894</TD>
<TD vAlign=top align=right width=90>17,274,619</TD>
<TD vAlign=top align=right width=90>16,145,085</TD>
<TD vAlign=top align=right width=90>16,127,171</TD>
<TD vAlign=top align=right width=90>11,690,728</TD></TR>
<TR>
<TD vAlign=top align=left width=150> ㆍ투자자산</TD>
<TD vAlign=top align=right width=90>2,433,634</TD>
<TD vAlign=top align=right width=90>2,317,487</TD>
<TD vAlign=top align=right width=90>2,800,875</TD>
<TD vAlign=top align=right width=90>2,660,386</TD>
<TD vAlign=top align=right width=90>1,751,603</TD></TR>
<TR>
<TD vAlign=top align=left width=150> ㆍ유형자산</TD>
<TD vAlign=top align=right width=90>21,488,546</TD>
<TD vAlign=top align=right width=90>14,956,362</TD>
<TD vAlign=top align=right width=90>13,343,040</TD>
<TD vAlign=top align=right width=90>13,464,339</TD>
<TD vAlign=top align=right width=90>9,937,044</TD></TR>
<TR>
<TD vAlign=top align=left width=150> ㆍ무형자산</TD>
<TD vAlign=top align=right width=90>714</TD>
<TD vAlign=top align=right width=90>769</TD>
<TD vAlign=top align=right width=90>1,169</TD>
<TD vAlign=top align=right width=90>2,446</TD>
<TD vAlign=top align=right width=90>2,080</TD></TR>
<TR>
<TD vAlign=top align=middle width=150>자산총계</TD>
<TD vAlign=top align=right width=90>44,784,828</TD>
<TD vAlign=top align=right width=90>33,331,832</TD>
<TD vAlign=top align=right width=90>31,428,112</TD>
<TD vAlign=top align=right width=90>30,690,039</TD>
<TD vAlign=top align=right width=90>24,184,054</TD></TR>
<TR>
<TD vAlign=top align=left width=150>[유동부채]</TD>
<TD vAlign=top align=right width=90>19,780,460</TD>
<TD vAlign=top align=right width=90>13,060,185</TD>
<TD vAlign=top align=right width=90>16,216,058</TD>
<TD vAlign=top align=right width=90>16,315,240</TD>
<TD vAlign=top align=right width=90>11,855,869</TD></TR>
<TR>
<TD vAlign=top align=left width=150>[고정부채]</TD>
<TD vAlign=top align=right width=90>9,817,468</TD>
<TD vAlign=top align=right width=90>6,949,461</TD>
<TD vAlign=top align=right width=90>4,779,880</TD>
<TD vAlign=top align=right width=90>5,234,323</TD>
<TD vAlign=top align=right width=90>4,293,502</TD></TR>
<TR>
<TD vAlign=top align=middle width=150>부채총계</TD>
<TD vAlign=top align=right width=90>29,597,928</TD>
<TD vAlign=top align=right width=90>20,009,648</TD>
<TD vAlign=top align=right width=90>20,995,938</TD>
<TD vAlign=top align=right width=90>21,549,563</TD>
<TD vAlign=top align=right width=90>16,149,371</TD></TR>
<TR>
<TD vAlign=top align=left width=150>[자본금]</TD>
<TD vAlign=top align=right width=90>3,000,000</TD>
<TD vAlign=top align=right width=90>3,000,000</TD>
<TD vAlign=top align=right width=90>3,000,000</TD>
<TD vAlign=top align=right width=90>3,000,000</TD>
<TD vAlign=top align=right width=90>3,000,000</TD></TR>
<TR>
<TD vAlign=top align=left width=150>[자본잉여금]</TD>
<TD vAlign=top align=right width=90>2,388,920</TD>
<TD vAlign=top align=right width=90>2,388,920</TD>
<TD vAlign=top align=right width=90>2,388,920</TD>
<TD vAlign=top align=right width=90>2,388,920</TD>
<TD vAlign=top align=right width=90>2,388,920</TD></TR>
<TR>
<TD vAlign=top align=left width=150> ㆍ기타자본잉여금</TD>
<TD vAlign=top align=right width=90>32,628</TD>
<TD vAlign=top align=right width=90>32,628</TD>
<TD vAlign=top align=right width=90>32,628</TD>
<TD vAlign=top align=right width=90>32,628</TD>
<TD vAlign=top align=right width=90>32,628</TD></TR>
<TR>
<TD vAlign=top align=left width=150> ㆍ재평가적립금</TD>
<TD vAlign=top align=right width=90>2,356,292</TD>
<TD vAlign=top align=right width=90>2,356,292</TD>
<TD vAlign=top align=right width=90>2,356,292</TD>
<TD vAlign=top align=right width=90>2,356,292</TD>
<TD vAlign=top align=right width=90>2,356,292</TD></TR>
<TR>
<TD vAlign=top align=left width=150>[이익잉여금]</TD>
<TD vAlign=top align=right width=90>9,797,979</TD>
<TD vAlign=top align=right width=90>7,933,265</TD>
<TD vAlign=top align=right width=90>5,043,255</TD>
<TD vAlign=top align=right width=90>3,801,409</TD>
<TD vAlign=top align=right width=90>2,695,907</TD></TR>
<TR>
<TD vAlign=top align=left width=150>[자본조정]</TD>
<TD vAlign=top align=right width=90>-</TD>
<TD vAlign=top align=right width=90>-</TD>
<TD vAlign=top align=right width=90>-</TD>
<TD vAlign=top align=right width=90>△49,853</TD>
<TD vAlign=top align=right width=90>△50,144</TD></TR>
<TR>
<TD vAlign=top align=middle width=150>자본총계</TD>
<TD vAlign=top align=right width=90>15,186,899</TD>
<TD vAlign=top align=right width=90>13,322,184</TD>
<TD vAlign=top align=right width=90>10,432,174</TD>
<TD vAlign=top align=right width=90>9,140,476</TD>
<TD vAlign=top align=right width=90>8,034,683</TD></TR>
<TR>
<TD vAlign=top align=left width=150>매출액</TD>
<TD vAlign=top align=right width=90>25,102,734</TD>
<TD vAlign=top align=right width=90>44,612,246</TD>
<TD vAlign=top align=right width=90>37,326,005</TD>
<TD vAlign=top align=right width=90>30,610,753</TD>
<TD vAlign=top align=right width=90>22,043,518</TD></TR>
<TR>
<TD vAlign=top align=left width=150>영업이익</TD>
<TD vAlign=top align=right width=90>2,783,890</TD>
<TD vAlign=top align=right width=90>4,043,519</TD>
<TD vAlign=top align=right width=90>2,219,289</TD>
<TD vAlign=top align=right width=90>1,687,418</TD>
<TD vAlign=top align=right width=90>702,664</TD></TR>
<TR>
<TD vAlign=top align=left width=150>경상이익</TD>
<TD vAlign=top align=right width=90>2,494,828</TD>
<TD vAlign=top align=right width=90>3,473,490</TD>
<TD vAlign=top align=right width=90>1,517,781</TD>
<TD vAlign=top align=right width=90>897,684</TD>
<TD vAlign=top align=right width=90>177,879</TD></TR>
<TR>
<TD vAlign=top align=left width=150>당기순이익</TD>
<TD vAlign=top align=right width=90>1,864,714</TD>
<TD vAlign=top align=right width=90>2,890,010</TD>
<TD vAlign=top align=right width=90>1,241,845</TD>
<TD vAlign=top align=right width=90>707,551</TD>
<TD vAlign=top align=right width=90>113,769</TD></TR></TBODY></TABLE></P>
<P> </P>
<P>평가결과 요약<BR></P>
<P> (단위 : 원)</P>
<P>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=1>
<THEAD>
<TR>
<TH align=middle width=169>구 분</TH>
<TH align=middle width=154>금 액</TH>
<TH align=middle width=277>비 고</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=top align=middle width=169>PER에 의한 가치</TD>
<TD vAlign=top align=middle width=154>4,643</TD>
<TD vAlign=top align=middle width=277>-</TD></TR>
<TR>
<TD vAlign=top align=middle width=169>EV/EBITDA에 의한 가치</TD>
<TD vAlign=top align=middle width=154>4,253</TD>
<TD vAlign=top align=middle width=277>-</TD></TR>
<TR>
<TD vAlign=top align=middle width=169>주당 평가가치</TD>
<TD vAlign=top align=middle width=154>4,448</TD>
<TD vAlign=top align=left width=277>PER, EV/EBITDA 단순평균</TD></TR>
<TR>
<TD vAlign=top align=middle width=169>주당 공모희망가액</TD>
<TD vAlign=top align=middle width=154>3,600 ~ 4,100</TD>
<TD vAlign=top align=left width=277>주당 평가가치의 80.94% ~ 92.18% 수준</TD></TR>
<TR>
<TD vAlign=top align=middle width=169>주당 확정공모가액</TD>
<TD vAlign=top align=middle width=154>-</TD>
<TD vAlign=top align=left width=277>수요예측 결과를 반영하여 협의하여 결정</TD></TR></TBODY></TABLE></P>
<P> </P>
<P>영신금속공업, 월드조인트, 유성금속, 제룡산업, 케이피에프, 코람스틸 등 6개사가 있습니다.<BR><BR>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=1>
<TBODY>
<TR>
<TD vAlign=center align=middle width=120>영신금속공업</TD>
<TD vAlign=center align=middle width=70>D28941</TD>
<TD vAlign=center align=middle width=74>코스닥</TD>
<TD vAlign=center align=left width=289>자동차 및 전자,건축부품용 냉간단조제품 제조</TD></TR></TBODY></TABLE></P>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=1>
<TBODY>
<TR>
<TD vAlign=center align=middle width=120>월드조인트</TD>
<TD vAlign=center align=middle width=70>D28941</TD>
<TD vAlign=center align=middle width=74>코스닥</TD>
<TD vAlign=center align=left width=289>금속파스너및나사제품제조-볼트,너트,이음쇠 </TD></TR></TBODY></TABLE>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=1>
<TBODY>
<TR>
<TD vAlign=center align=middle width=120>유성금속</TD>
<TD vAlign=center align=middle width=70>D28941</TD>
<TD vAlign=center align=middle width=74>유가증권</TD>
<TD vAlign=center align=left width=289>금속파스너 및 나사제품제조-볼트,나사등 제조</TD></TR></TBODY></TABLE>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=1>
<TBODY>
<TR>
<TD vAlign=center align=middle width=120>제룡산업</TD>
<TD vAlign=center align=middle width=70>D28941</TD>
<TD vAlign=center align=middle width=74>코스닥</TD>
<TD vAlign=center align=left width=289>송배전용 금구류,변압기,볼트류</TD></TR></TBODY></TABLE>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=1>
<TBODY>
<TR>
<TD vAlign=center align=middle width=120>케이피에프</TD>
<TD vAlign=center align=middle width=70>D28941</TD>
<TD vAlign=center align=middle width=74>코스닥</TD>
<TD vAlign=center align=left width=289>금속파스너및나사제품제조업-볼트,너트,차량용단조품 </TD></TR></TBODY></TABLE>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=1>
<TBODY>
<TR>
<TD vAlign=center align=middle width=120>코람스틸</TD>
<TD vAlign=center align=middle width=70>D28941</TD>
<TD vAlign=center align=middle width=74>코스닥</TD>
<TD vAlign=center align=left width=289>금속파스너 및 나사제품제조</TD></TR></TBODY></TABLE>
<P> </P>
<P> </P>
<P>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=619 borderColorLight=black border=1>
<THEAD>
<TR>
<TH vAlign=center align=middle width=86>회사명 </TH>
<TH vAlign=center align=middle width=64>결산월</TH>
<TH vAlign=center align=middle width=75>EPS가액면가10%이상</TH>
<TH vAlign=center align=middle width=83>상장후3개월경과여부</TH>
<TH vAlign=center align=middle width=76>최근2년간감사의견</TH>
<TH vAlign=center align=middle width=83>합병등중요사실여부</TH>
<TH vAlign=center align=middle width=76>경영성과</TH>
<TH vAlign=center align=middle width=76>선정결과</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=center align=middle width=86>영신금속</TD>
<TD vAlign=center align=middle width=64>12월</TD>
<TD vAlign=center align=middle width=75>Y</TD>
<TD vAlign=center align=middle width=83>충족</TD>
<TD vAlign=center align=middle width=76>적정</TD>
<TD vAlign=center align=middle width=83>-</TD>
<TD vAlign=center align=middle width=76>Y</TD>
<TD vAlign=center align=middle width=76>O</TD></TR>
<TR>
<TD vAlign=center align=middle width=86>케이피에프</TD>
<TD vAlign=center align=middle width=64>12월</TD>
<TD vAlign=center align=middle width=75>Y</TD>
<TD vAlign=center align=middle width=83>충족</TD>
<TD vAlign=center align=middle width=76>적정</TD>
<TD vAlign=center align=middle width=83>-</TD>
<TD vAlign=center align=middle width=76>Y</TD>
<TD vAlign=center align=middle width=76>O</TD></TR>
<TR>
<TD vAlign=center align=middle width=86>유성금속</TD>
<TD vAlign=center align=middle width=64>12월</TD>
<TD vAlign=center align=middle width=75>N</TD>
<TD vAlign=center align=middle width=83>충족</TD>
<TD vAlign=center align=middle width=76>적정</TD>
<TD vAlign=center align=middle width=83>-</TD>
<TD vAlign=center align=middle width=76>N</TD>
<TD vAlign=center align=middle width=76>X</TD></TR></TBODY></TABLE></P>
<P> </P>
<P>PER 에 의한 비교가치 산출결과<BR> (단위:원)
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=1>
<THEAD>
<TR>
<TH align=middle width=200>구 분</TH>
<TH align=middle width=200>2007년 2월</TH>
<TH align=middle width=200>2006년 8월</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=top align=middle width=200>EPS</TD>
<TD vAlign=top align=middle width=200>434</TD>
<TD vAlign=top align=middle width=200>336</TD></TR>
<TR>
<TD vAlign=top align=middle width=200>적용 PER</TD>
<TD vAlign=top align=middle width=200>10.75</TD>
<TD vAlign=top align=middle width=200>13.75</TD></TR>
<TR>
<TD vAlign=top align=middle width=200>비교가치</TD>
<TD vAlign=top align=middle width=200>4,664</TD>
<TD vAlign=top align=middle width=200>4,621</TD></TR>
<TR>
<TD vAlign=top align=middle width=200>비교가치 평균</TD>
<TD vAlign=center align=middle width=400 colSpan=2>4,643</TD></TR></TBODY></TABLE></P>
<P><BR> <BR>EV/EBITDA 에 의한 비교가치 산출 결과<BR> (단위 : 원)
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=1>
<THEAD>
<TR>
<TH align=middle width=200>구 분</TH>
<TH align=middle width=200>2007년 2월</TH>
<TH align=middle width=200>2006년 8월</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=top align=middle width=200> 비교가치</TD>
<TD vAlign=top align=middle width=200> 3,677</TD>
<TD vAlign=top align=middle width=200> 4,829</TD></TR>
<TR>
<TD vAlign=top align=middle width=200>비교가치 평균</TD>
<TD vAlign=top align=middle width=400 colSpan=2> 4,253</TD></TR></TBODY></TABLE></P>
<P> </P>
<P> (단위 : 원)
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=600 borderColorLight=black border=1>
<THEAD>
<TR>
<TH align=middle width=169>구 분</TH>
<TH align=middle width=154>금 액</TH>
<TH align=middle width=277>비 고</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=top align=middle width=169>PER에 의한 가치</TD>
<TD vAlign=top align=middle width=154>4,643</TD>
<TD vAlign=top align=middle width=277>-</TD></TR>
<TR>
<TD vAlign=top align=middle width=169>EV/EBITDA에 의한 가치</TD>
<TD vAlign=top align=middle width=154>4,253</TD>
<TD vAlign=top align=middle width=277>-</TD></TR>
<TR>
<TD vAlign=top align=middle width=169>주당 평가가치</TD>
<TD vAlign=top align=middle width=154>4,448</TD>
<TD vAlign=top align=left width=277>PER, EV/EBITDA 단순평균</TD></TR>
<TR>
<TD vAlign=top align=middle width=169>주당 공모희망가액</TD>
<TD vAlign=top align=middle width=154>3,600 ~ 4,100</TD>
<TD vAlign=top align=left width=277>주당 평가가치의 80.94% ~ 92.18% 수준</TD></TR>
<TR>
<TD vAlign=top align=middle width=169>주당 확정공모가액</TD>
<TD vAlign=top align=middle width=154>-</TD>
<TD vAlign=top align=left width=277>수요예측 결과를 반영하여 협의하여 결정</TD></TR></TBODY></TABLE></P>
<P> </P>
<P>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=674 borderColorLight=black border=0>
<TBODY>
<TR>
<TD vAlign=top align=left width=300>2006년 말]</TD>
<TD vAlign=top align=right width=374>(단위 : 백만원 )</TD></TR></TBODY></TABLE>
<TABLE cellSpacing=0 borderColorDark=white cellPadding=1 width=662 borderColorLight=black border=1>
<THEAD>
<TR>
<TH vAlign=center align=middle width=155>구 분</TH>
<TH vAlign=center align=middle width=166>케이피에프</TH>
<TH vAlign=center align=middle width=176>영신금속공업</TH>
<TH vAlign=center align=middle width=165>유성금속</TH></TR></THEAD>
<TBODY>
<TR>
<TD vAlign=top align=left width=155>[유동자산]</TD>
<TD vAlign=top align=right width=166>36,266</TD>
<TD vAlign=top align=right width=176>11,306</TD>
<TD vAlign=top align=right width=165>11,240</TD></TR>
<TR>
<TD vAlign=top align=left width=155> ㆍ당좌자산</TD>
<TD vAlign=top align=right width=166>27,891</TD>
<TD vAlign=top align=right width=176>7,971</TD>
<TD vAlign=top align=right width=165>2,760</TD></TR>
<TR>
<TD vAlign=top align=left width=155> ㆍ재고자산</TD>
<TD vAlign=top align=right width=166>8,375</TD>
<TD vAlign=top align=right width=176>3,335</TD>
<TD vAlign=top align=right width=165>8,480</TD></TR>
<TR>
<TD vAlign=top align=left width=155>[고정자산]</TD>
<TD vAlign=top align=right width=166>55,172</TD>
<TD vAlign=top align=right width=176>20,862</TD>
<TD vAlign=top align=right width=165>22,810</TD></TR>
<TR>
<TD vAlign=top align=left width=155> ㆍ투자자산</TD>
<TD vAlign=top align=right width=166>8,054</TD>
<TD vAlign=top align=right width=176>1,418</TD>
<TD vAlign=top align=right width=165>1,159</TD></TR>
<TR>
<TD vAlign=top align=left width=155> ㆍ유형자산</TD>
<TD vAlign=top align=right width=166>46,119</TD>
<TD vAlign=top align=right width=176>19,347</TD>
<TD vAlign=top align=right width=165>21,650</TD></TR>
<TR>
<TD vAlign=top align=left width=155> ㆍ무형자산</TD>
<TD vAlign=top align=right width=166>999</TD>
<TD vAlign=top align=right width=176>97</TD>
<TD vAlign=top align=right width=165>-</TD></TR>
<TR>
<TD vAlign=top align=middle width=155>자산총계</TD>
<TD vAlign=top align=right width=166>91,438</TD>
<TD vAlign=top align=right width=176>32,168</TD>
<TD vAlign=top align=right width=165>34,050</TD></TR>
<TR>
<TD vAlign=top align=left width=155>[유동부채]</TD>
<TD vAlign=top align=right width=166>24,292</TD>
<TD vAlign=top align=right width=176>16,869</TD>
<TD vAlign=top align=right width=165>22,072</TD></TR>
<TR>
<TD vAlign=top align=left width=155>[고정부채]</TD>
<TD vAlign=top align=right width=166>6,370</TD>
<TD vAlign=top align=right width=176>6,641</TD>
<TD vAlign=top align=right width=165>1,010</TD></TR>
<TR>
<TD vAlign=top align=middle width=155>부채총계</TD>
<TD vAlign=top align=right width=166>30,662</TD>
<TD vAlign=top align=right width=176>23,510</TD>
<TD vAlign=top align=right width=165>23,082</TD></TR>
<TR>
<TD vAlign=top align=left width=155>[자본금]</TD>
<TD vAlign=top align=right width=166>5,595</TD>
<TD vAlign=top align=right width=176>3,000</TD>
<TD vAlign=top align=right width=165>7,290</TD></TR>
<TR>
<TD vAlign=top align=left width=155>[자본잉여금]</TD>
<TD vAlign=top align=right width=166>19,330</TD>
<TD vAlign=top align=right width=176>2,962</TD>
<TD vAlign=top align=right width=165>6,289</TD></TR>
<TR>
<TD vAlign=top align=left width=155>[이익잉여금]</TD>
<TD vAlign=top align=right width=166>35,050</TD>
<TD vAlign=top align=right width=176>2,632</TD>
<TD vAlign=top align=right width=165>Δ2,546</TD></TR>
<TR>
<TD vAlign=top align=left width=155>[자본조정]</TD>
<TD vAlign=top align=right width=166>801</TD>
<TD vAlign=top align=right width=176>64</TD>
<TD vAlign=top align=right width=165>Δ64</TD></TR>
<TR>
<TD vAlign=top align=middle width=155>자본총계</TD>
<TD vAlign=top align=right width=166>60,776</TD>
<TD vAlign=top align=right width=176>8,658</TD>
<TD vAlign=top align=right width=165>10,967</TD></TR>
<TR>
<TD vAlign=top align=left width=155>매출액</TD>
<TD vAlign=top align=right width=166>99,175</TD>
<TD vAlign=top align=right width=176>47,227</TD>
<TD vAlign=top align=right width=165>15,951</TD></TR>
<TR>
<TD vAlign=top align=left width=155>영업이익</TD>
<TD vAlign=top align=right width=166>3,022</TD>
<TD vAlign=top align=right width=176>1,981</TD>
<TD vAlign=top align=right width=165>730</TD></TR>
<TR>
<TD vAlign=top align=left width=155>경상이익</TD>
<TD vAlign=top align=right width=166>8,366</TD>
<TD vAlign=top align=right width=176>1,459</TD>
<TD vAlign=top align=right width=165>Δ576</TD></TR>
<TR>
<TD vAlign=top align=left width=155>당기순이익</TD>
<TD vAlign=top align=right width=166>6,833</TD>
<TD vAlign=top align=right width=176>1,283</TD>
<TD vAlign=top align=right width=165>Δ576</TD></TR></TBODY></TABLE></P>
<P> </P>
<P> </P>
<P> </P>
<!-- -->
]]>
카페 게시글
공모종목 자료
풍강 신고서 요약
공사모
추천 0
조회 327
07.04.30 00:03
댓글 1
다음검색
첫댓글 감사합니다잘 보고 갑니다. 항상 고마울따름이네요..^^;;