Kolon Industries ( KS)
|
|
- Gwenda Cole
- 6 years ago
- Views:
Transcription
1 Company Report Kolon Industries ( KS) BUY (M) / TP: W110,000 Kyu-won Hwang kyuwon.hwang@tongyang.co.kr Oct 9, 2012 KOREA Chemicals Share price (won, Oct 5) 59,500 Paid-in capital (Wbn) 139 Market cap (Wbn) 1,539 BPS (won) 67,700 Net debt to equity (%) 93.9 Shares outstanding 27,823,698 Avg daily T/O (2M, Wbn) 7 Avg daily vol (2M, shrs) 102, week high (won) 79, week low (won) 57,500 Foreign ownership (%) 15.6 Major shareholders (%) Kolon Corp & others 31.6 Stock performance (%) 1M 3M 12M Absolute (1.2) (15.4) (3.9) Relative Abs (US$) 1.0 (13.6) 3.0 (won) (%) 140, , ,000 80,000 60,000 40,000 20, Oct 2010 Oct 2011 Oct 2012 Source: Datastream Kolon Industries (LHS) Rel. to KOSPI(RHS) 0 3Q OP falls on DuPont legal costs 3Q OP likely dropped 17% q-q to W71.7bn We now believe 3Q sales came to W1.29tn, OP W71.7bn, and NPCI W39.5bn. OP likely fell 17% q-q from W85.8bn as strikes at HMC/Kia Motors weakened industrial materials margins. Chem OP likely improved from W25.7bn in 2Q to W28.6bn in 3Q. While petroleum resin price remains at US$2,700/tonne, a 50,000-tpa petroleum resin plant came fully on-stream in 3Q after regular maintenance. An additional 3,500 tonnes completed in May came on-stream in 3Q. Industrial materials OP likely slipped from W20.5bn in 2Q to W20.2bn in 3Q. Amid sluggish tire cord sales on global tire market weakness, strikes at HMC/Kia Motors dragged down airbag sales. PET film OP likely rose from W16.6bn in 2Q to W17.1bn in 3Q. OP has remained weak due to sluggish demand for packaging film (40% of PET film). Demand is sluggish, although 50% of the 15,000 capacity added in June came on stream. We believe fashion OP dropped from W22.1bn in 2Q to W7.1bn in 3Q on sluggish demand amid weak fashion seasonality. While menswear and womenswear sales likely declined, outdoor sales rose around 10% y-y. We estimate legal costs for 3Q related to the DuPont case at W12bn. Legal costs fell sharply from W13.1bn in 2Q, as Kolon Ind cut direct exports of tire cord and PET film to the US, reducing provisional attachment against US accounts receivable. 4Q operating profit likely to recover to W94.4bn We expect 4Q OP to rise W22.7bn q-q to W94.4bn. Amid robust petroleum resin sales, auto material sales (airbags, car seats, POM) should recover as strikes end at HMC. Fashion OP should climb by W20bn q-q on strong fashion seasonality. The US district court in Virginia will deliver a verdict over DuPont s attorney fees and the US court of appeal is set to begin the first hearing. Maintain BUY with target price of W110,000 We advise investors to approach from a mid- to long-term perspective. Forecasts and valuations (K-IFRS) (Wbn) FY ends Dec 2010A 2011A 2012F 2013F 2014F Sales 5,110 5,420 5,542 6,266 6,859 Chg (% y-y) na Reported OP Adjusted OP* Net profit, CI EPS, CI (won) 11,877 13,193 8,559 9,166 11,073 Chg (% y-y) na P/E (x) P/B (x) EV/EBITDA (x) ROA (%) ROE (%) Note: * Adjusted OP = reported OP (K-IFRS) other operating profit/loss. CI = controlling interest TONGYANG Research
2 Kolon Industries ( KS) Table 18. 3Q OP likely came to W71.7bn (vs W85.8bn in 2Q and consensus of W76.6bn) Full-year 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q Capacity Petroleum resin 000 tpa Tire cord 000 tpa Airbag 000 tpa PET film 000 tpa Polyester yarn 000 tpa Nylon yarn 000 tpa Car seat 000 m Polyacetal (POM) 000 tpa Sales Wbn 1,316 1,379 1,278 1,447 1,331 1,352 1,294 1,565 3, ,266 Chemical Wbn ,346 Petroleum resin US$/tonn 2,703 2,826 2,759 2,803 2,855 2,761 2,756 2,786 2,120 2,773 2,790 2,866 Hirenol US$/tonn 2,998 3,064 3,030 3,053 3,124 3,074 3,041 3,088 2,578 3,036 3,082 3,132 Industrial materials Wbn Tire cord US$/tonn 4,136 4,377 4,491 4,464 4,285 4,141 4,119 4,236 3,909 4,367 4,195 4,129 Airbag US$/tonn 11,057 14,220 12,470 11,489 12,430 13,284 13,725 12,288 12,162 12,309 12,932 12,164 Aramid US$/tonn 21,542 21,533 21,669 21,581 21,594 22,056 21,660 21,602 21,447 21,581 21,728 21,543 Film/electronic materialwbn PET film US$/tonn 5,016 4,895 5,138 4,812 4,441 5,064 5,339 5,286 4,202 4,965 5,032 4,881 Fashion Wbn ,461 Other at parent co Wbn Kolon Nanjing Wbn Tire cord US$/tonn 4,136 4,377 4,491 4,464 4,285 4,141 4,119 4,236 3,909 4,367 4,195 4,129 Kol Fash Mat Wbn Polyester yarn US$/tonn 2,129 2,187 1,720 1,668 1,608 1,539 1,400 1,533-1,926 1,520 1,490 Nylon yarn US$/tonn 3,916 4,876 4,317 4,123 3,781 3,698 3,293 3,698-4,308 3,618 3,997 Kolon Glotech Wbn Kolon Plastic Wbn Polyacetal (POM) US$/tonn 2,042 2,171 2,201 2,120 1,976 1,900 1,796 1,791-2,134 1,866 1,876 Polyamid US$/tonn 3,428 3,677 3,624 3,401 3,191 3,137 2,876 2,686-3,533 2,973 3,141 Operating profit Wbn Chemical Wbn Cash margin US$/tonn 1,540 1,577 1,557 1,570 1,557 1,532 1,544 1,583 1,315 1,561 1,554 1,606 Industrial materials Wbn Cash margin US$/tonn 2,781 3,126 3,098 3,127 3,011 3,105 3,079 3,245 2,724 3,033 3,110 2,959 Film/electronic materialwbn Cash margin US$/tonn 2,971 2,903 2,745 2,693 2,501 2,512 2,233 2,336 3,150 2,828 2,396 2,396 Fashion Wbn Other at parent co Wbn Kolon Nanjing Wbn Kol Fash Mat Wbn Kolon Glotech Wbn Kolon Plastic Wbn Net profit Wbn Changes to fundamentals 1Q12: OP W96.1bn. Earnings continued to improve at petroleum resin and industrial materials and one-off expenses declined (DuPont legal cost of W4bn) 2Q12: OP down q-q to W85.8bn; DuPont legal cost of W13.1bn 3Q12E: OP likely came to W71.7bn, down from W85.8bn in 2Q on weak fashion/textile seasonality (1) Chemical OP likely rose from W25.7bn in 2Q to W28.6bn on strong petroleum resin price and 3,500-tpa added capacity in May. (2) Industrial mat OP likely slipped from W20.5bn in 2Q to W20.2bn in 3Q as strikes at HMC/Kia Motors dragged down tire cord and airbag sales. (3) Film OP likely increased from W16.6bn in 2Q to W17.1bn in 3Q. Despite operation of 50% of 15,000-tpa added capacity, prices of packaging materials remained weak due to sluggish demand. (4) Fashion OP likely dropped from W22.1bn in 2Q to W7.1bn on sluggish demand amid weak seasonality. Although Aug domestic sportswear sales fell 4% y-y, Kolon's outdoor sales rose around 10% y-y. (5) Strikes at HMC/Kia Motors weakened earnings at Kolon Glotech (car seats) and Kolon Plastic (rubber for automotive valves). (6) W12bn of DuPont legal costs likely booked (= W8bn as provisioning for provisional attachment + W4bn as lawyers' fees) 2012: In 1Q, China's airbag production capacity to rise from 6mn to 12mn/annum and Korea's from 18mn to 24mn; W10bn provisioning every quarter for DuPont litigation expenses -> In 2Q, optical film capacity expanded by 20,000 tpa -> In 3Q, appeal for DuPont antitrust lawsuit ruling -> In 4Q, tire cord production capacity to rise by 10,000 tpa in China 2013: PV PET film capacity to expand by 15,000 tpa, petroleum resin 30,000 tpa; ruling on 2nd trial of trade secrets violation lawsuit with DuPont to be made in 2Q~3Q 2 TONGYANG Securities Inc.
3 Company Report Table 19. Kolon-DuPont aramid lawsuit history Date Detail 2005 Kolon finishes building 5mn-tpa para-aramid plant 2006 Kolon hires former DuPont engineer Michael Mitchell and launches business in US Feb 2009 Apr 2009 Aug 2009 Mar 2010 Mar 2011 Nov 2011 Mar 2012 Apr 2012 Jul 2012 Aug 30, 2012 Aug 30, 2012 Sep 21, Q12 Nov H13 DuPont files suit against Kolon in US district court in Virginia for theft of trade secrets Kolon files antitrust suit against DuPont in US district court in Virginia Kolon alleges DuPont s practice of long-term contracts for aramid in US blocks other aramid makers from selling there US district court in Virginia finds in favor of DuPont in antitrust case filed against DuPont by Kolon US district court in Virginia sentences Michael Mitchell to 18 months in prison US federal court orders retrial on antitrust case against DuPont US district court in Virginia orders Kolon to pay DuPont US$919.9mn in damages and US$350,000 in punitive damages US district court in Virginia encourages Kolon and DuPont to settle outside court Kolon s antitrust suit against DuPont rejected by US district court in Virginia Kolon and DuPont fail to reach agreement US district court in Virginia orders Kolon to stop producing and selling aramid for 20 years Kolon files an appeal US federal court allows Kolon to continue producing/selling aramid until second trial is complete US district court in Virginia to order Kolon to pay DuPont s attorney fees US court of appeal to begin first hearing US court of appeal to encourage Kolon and DuPont to settle End-2Q13 If the two fail to settle, the court of appeal will deliver verdict Note: Shaded area is our predictions Source: Media, District Court for the Eastern District of Virginia, TONGYANG Securities TONGYANG Securities Inc. 3
4 Kolon Industries ( KS) Kolon Industries ( KS) pro forma financial statements (K-IFRS, consolidated) Statement of comprehensive income Statement of financial position FY ends Dec (Wbn) 2010A 2011A 2012F 2013F 2014F FY ends Dec (Wbn) 2010A 2011A 2012F 2013F 2014F Sales 5,110 5,420 5,542 6,266 6,859 Current assets 1,649 2,238 2,267 2,517 2,757 Cost of sales 3,799 4,036 4,184 4,727 5,159 Cash & cash equiv Gross profit 1,311 1,384 1,359 1,539 1,701 Accts rec & other ,018 1,109 1,235 SG&A ,009 1,155 1,256 Inventory ,050 1,170 Adj operating profit* Non-current assets 2,389 2,559 2,736 2,838 2,924 Other op prof/loss Tangible assets 1,856 1,966 2,054 2,134 2,196 Forex gain/loss Investment in affiliate Net interest income Other non-current Other Total assets 4,038 4,798 5,003 5,355 5,681 Operating profit Current liabilities 1,438 2,057 1,889 1,978 2,058 EBITDA Accts payable & other ,009 Non-op profit/loss ST financial liabilities Forex gain/loss Liquid LT liabilities Net interest inc Non-current liabilities 1, ,177 1,224 1,206 Equity-meth gain/loss LT financial liabilities Other Debentures Net prof before income tax Total liabilities 2,582 3,006 3,066 3,201 3,264 Income tax Equity, controlling int 1,319 1,723 1,843 2,044 2,292 Net profit from cont op Paid-in capital Net profit from discont op Capital surplus Net profit Retained earnings ,045 1,293 NP for controlling int Equity, non-control int Total comprehensive inc Total equity 1,456 1,792 1,937 2,154 2,417 TCI for controlling int Net debt 1,133 1,431 1,731 1,740 1,737 Note: 1. Adjusted op profit = gross profit - SG&A Total debt 1,422 1,681 1,851 1,934 1, EBITDA is based on adjusted operating profit Cash flow statement Valuation FY ends Dec (Wbn) 2010A 2011A 2012F 2013F 2014F FY ends Dec 2010A 2011A 2012F 2013F 2014F Operating cash flow EPS (won) 11,877 13,193 8,559 9,166 11,073 Net profit BPS (won) 50,323 66,952 71,224 78,424 87,340 Depreciation & amort EBITDA/shr (won) 26,325 20,256 18,617 20,032 22,109 Forex gain/loss SPS (won) 239, , , , ,519 Affiliate invest gain/loss DPS (won) 1,200 1,200 1,200 1,200 1,200 Inc(dec) net working cap P/E (x) Other P/B (x) Investing cash flow EV/EBITDA (x) Investment PSR (x) Inc in tangible assets Dec in tangible assets Key financial data Other FY ends Dec 2010A 2011A 2012F 2013F 2014F Financing cash flow Sales (% y-y) Inc(dec) in ST fin liab Operating profit (% y-y) Inc(dec) in LT fin liab Adjusted OP (% y-y) Inc(dec) in equity NP, CI (% y-y) Cash dividend Gross margin (%) Other Operating margin (%) Other cash flow Adj OP margin (%) Inc (dec) in cash & eq NP, CI margin (%) Beginning cash & equiv EBITDA margin (%) Ending cash & equiv ROIC (%) NOPLAT ROA (%) FCF ROE (%) Debt-to-equity (%) Net debt-to-equity (%) OP/financing cost (x) Note: EPS, BPS, P/E and P/B are based on controlling interest For valuation metrics such as P/E, historical figures are based on annual averages, estimates on current price For ROA or ROE, assets and equity are averages of end-of-year figures for given year and year prior Data to 2010 based on K-GAAP and from 2011, K-IFRS 4 TONGYANG Securities Inc.
5 Company Report Kolon Industries ( KS) ratings and target price history (won) 180,000 Current price Target price 160, , , ,000 80,000 60,000 40,000 20,000 0 Oct 2010 Aug 2011 Jun 2012 Date Rating TP (won) 2012/10/08 BUY 110, /07/09 BUY 110, /04/06 BUY 110, /01/31 BUY 110, /01/05 BUY 110, /11/23 BUY 160, /11/15 BUY 160, /10/10 BUY 160, /09/20 BUY 160, /07/05 BUY 160,000 Disclosures & disclaimers This research report has been prepared for informational purposes only; it does not constitute an offer or a solicitation of an offer to buy or sell any securities or other financial instruments. The information and data contained in this report have been obtained from sources we consider reliable; however, we make no representation that the information provided in this report is accurate or complete, and it should not be relied on as such. The recipient of this report should use his/her independent judgment regarding the sale or purchase of any securities or financial instruments mentioned herein. We disclaim any liability whatsoever for any direct or consequential loss arising from any use of this report or its contents. This report is for our clients only. It is copyrighted material and may not be reproduced, transmitted, quoted, or distributed in any manner without the prior written consent of TONGYANG Securities Inc. As of the publication date of this report, TONGYANG Securities Inc. does not own a stake in excess of 1%, nor does it have any interest whatsoever, in the subject company (ies). The material contained herein was not disclosed by TONGYANG Securities Inc. to any institutional investors or third parties prior to its publication. The analyst (s) of this report or the analyst (s) spouse does not have any financial interest in the securities of the subject company (ies) mentioned herein, nor financial interest of any nature related to the subject company (ies) (including without limitation, whether it consists of any option, right, warrant, future, long or short position), as of the publication date of this report. Analyst certification I/We, as the research analyst/analysts who prepared this research report, do hereby certify that the views expressed in this report accurately reflect my/our personal views about the subject securities discussed in this report. Stock and sector ratings Stock ratings include an Investment Rating (Buy, Hold, Sell) as well as a Volatility Risk Rating (High, Low) that are based on the expected absolute return of a stock over the next 6-12 months. - Buy: Low Risk if a stock is expected to return 10% or more; High Risk if a stock is expected to return 20% or more - Hold: Low Risk if a stock is expected to return between -10 and +10%; High Risk if a stock is expected to return between -20 and +20% - Sell: Low Risk if a stock is expected to decline by 10% or more; High Risk if a stock is expected to fall by 20% or more Sector ratings suggest 6 to 12 - month forward investment weighting of a given sector compared to its market capitalization weighting. - Overweight: Investment weighting is higher than the market capitalization weighting - Neutral: Investment weighting is equal to the market capitalization weighting - Underweight: Investment weighting is lower than the market capitalization weighting TONGYANG Securities Inc. 5
6 Kolon Industries ( KS) TONGYANG Securities International Network Seoul Head Office TONGYANG Securities Building Euljiro 76 Jung-gu Seoul, Korea Tel: Corporate website: Research Center TONGYANG Securities Building #32 Gookjegeumyoongro 2-gil Youngdeungpo-gu, Seoul, Korea Tel: Hong Kong TONGYANG Securities Hong Kong Limited Unit , 32/F, Alexandra House 18 Chater Road, Central, Hong Kong Tel: New York 150 East 52nd Street 25th Floor New York NY 10022, U.S.A. Tel: Tokyo , Shin-Kokusai Building Maronouchi, Chiyoda-ku Tokyo, Japan Tel: Ho Chi Minh Suite 2905, Saigon Trade Center 37 Ton Dou Thang Street District 1, Ho Chi Minh City, Vietnam Tel: Manila TONGYANG Savings Bank Ground Floor, Chantham House 116 Valero Corner, Herrera Street Salcedo Village, Makati City Metro Manila, Philippines Tel: Phnom Penh #138, Norodom Boulevard Sangkat Tonle Bassac Khan Chamkarmorn Phnom Penh, Cambodia Tel: TONGYANG Securities Inc.
LG Innotek ( KS)
Company Report Apr 6, 215 LG Innotek (117 KS) With uncertainties priced in, time to shed light on positives Electronics/parts BUY (M) TP: W135, (M) Share price (won, Apr 3) 11,5 Paid-in capital (Wbn) 118
More informationSK Telecom ( KS)
Company Report Mar 13, 215 SK Telecom (1767 KS) Possible scenario for SK Group telecom subsidiary restructuring Telecom services BUY (M) TP: W38, (M) Share price (won, Mar 12) 27, Paid-in capital (Wbn)
More informationHotel Shilla ( KS)
Company Report Nov 16, 215 Hotel Shilla (877 KS) Our take on Seoul, Busan downtown duty-free license awards Retail/leisure BUY (M) TP: W153, (D) Share price (won, Nov 13) 13, Paid-in capital (Wbn) 2 Market
More informationSimmtech ( KS)
Sep 7, 218 Electronics/parts DRAM upgrade begins 2H18 earnings likely to turn around strongly, with OP estimated at W31.5bn Rating Target price BUY (M) W21,6 (M) Current price (Sep 4) W9,51 Upside potential
More informationCJ CGV ( KS) Chinese operations to turn around in 3Q15 BUY (M) TP: W100,000 (U) Company Report May 12, 2015
Company Report May 12, 15 Chinese operations to turn around in 3Q15 Media/entertainment BUY (M) TP: W, (U) Share price (won, May 8) 81,6 Paid-in capital (Wbn) 11 Market cap (Wbn) 1,727 BPS (won),715 Net
More informationKPX Fine Chemical ( KS)
Company Report KPX Fine Chemical (2585 KS) BUY (M) / TP: 55, (M) Sung-Ho park sungho.park@tongyang.co.kr +822-377-3476 Kyu-won Hwang kyuwon.hwang@ tongyang.co.kr +822-377-3564 May 25, 212 KOREA Chemical
More informationSteel/non-ferrous metal 2Q preview
Sector Report Steel/non-ferrous metal 2Q preview Kee-hyun Park keehyun.park@tongyang.co.kr +822-377-3532 Hyun-soo Yi hyunsoo.yi@tongyang.co.kr +822-377-3534 Jul 12, 212 KOREA Steel Stock Rating TP (W)
More informationElectronics/parts. Longer-term approach to smartphone part makers. Electronics/parts: 4Q14 preview
Sector Report Jan 13, 215 Longer-term approach to smartphone part makers (OVERWEIGHT) Company Rating TP SEC BUY (M) 1,47, (M) SEMCO BUY (M) 69, (M) LGE BUY (M) 85, (M) LG Innotek BUY (M) 128, (M) KH Vatec
More informationKolon Industries (120110)
KOREA November 25, 2011 Company Analysis Kolon Industries (120110) BUY (maintain) Undervalued Even in Worst-case Scenario Dongkun Kim Analyst / Hybrid Chemicals 82-2-2003-2907 dongkun.kim@hdsrc.com Daeyong
More informationS-Oil (010950) Healthier revenue structure already reflected in valuations
S-Oil (010950) Hold (Initiate) Stock price (Sep 15, KRW) 46,000 Market cap (USD mn) 4,989 Shares outstanding (mn) 113 52W High/Low (KRW) 81,200/43,500 6M avg. daily turnover (USD mn) 15.4 Free float (%)
More informationAmorePacific ( KS)
Company Report May 15, 2015 Margin rises another notch Cosmetics BUY (M) TP: W500,000 (U) Share price (won, May 14) 387,000 Paid-in capital 345 Market cap 24,777 BPS (won) 54,227 Net debt to equity (%)
More informationKorea Zinc (010130) Company Note. 1Q12 preview: Not over until it s over. BUY (Maintain)
Company Note April 1, 212 Korea Zinc (113) 12M rating BUY (Maintain) 12M TP W6, from W6, Up/downside +57% Stock Data KOSPI (Apr 9, pt) 1,997 Stock price (Apr 9, KRW) 381,5 Market cap (USD mn) 6,286 Shares
More informationLG Innotek (011070) Company Note. Concerns unjustified, 3Q14 results to beat consensus. BUY (Maintain)
Company Note August 29, 214 LG Innotek (117) 12M rating BUY (Maintain) 12M TP W17, from W17, Up/downside +29% Stock Data KOSPI (Aug 28, pt) 2,76 Stock price (Aug 28, KRW) 132, Market cap (USD mn) 3,22
More informationFila Korea (081660) Widespread growth potential
Fila Korea (8166) BUY (Maintain), TP: W98, (Maintain) Stock price (Apr 26, KRW) 83,5 Yr to Sales OP EBT NP EPS % chg EBITDA P/E EV/EBITDA P/B ROE Market cap (USD mn) 697 Dec (W bn) (W bn) (W bn) (W bn)
More informationYG Entertainment (122870)
Company Note August 29, 212 12M rating BUY (Maintain) 12M TP W69, from W69, Up/downside +11% Stock Data KOSPI (Aug 28, pt) 1,916 Stock price (Aug 28, KRW) 62,2 Market cap (USD mn) 561 Shares outstanding
More informationCrucialTec (114120) BUY (Maintain) Company Note. Robust growth to continue. TP: W70,000 (Up)
Company Note February 22, 2011 CrucialTec (114120) BUY (Maintain) TP: W70,000 (Up) KOSPI (Feb 21) 2,005 Stock price (Feb 21) 46,300 Shares outstanding (mn) 8.4 Market cap (USD mn) 349 52-Week Low/High
More informationDaewoong Pharmaceutical (069620)
Earnings Review July 31, 2014 12M rating BUY (Maintain) 12M TP W85,000 from W85,000 Up/downside +44% Stock Data KOSPI (Jul 30, pt) 2,083 Stock price (Jul 30, KRW) 58,900 Market cap (USD mn) 666 Shares
More informationSilicon Works (108320)
Earnings Review August 14, 2017 12M rating BUY (Maintain) 12M TP W50,000 from W50,000 Up/downside +44% Stock Data KOSPI (Aug 11, pt) 2,320 Stock price (Aug 11, KRW) 34,700 Market cap (USD mn) 494 Shares
More informationLotte Hi-Mart ( KS)
(071840 KS) Margins to improve in 2H Retail Results Comment May 12, 2014 (Maintain) Buy Target Price (12M, W) 89,000 Share Price (5/9/14, W) 72,300 Expected Return 23% OP (, Wbn) 187 Consensus OP (, Wbn)
More informationHyundai E&C ( KS)
Company Report (72 KS) Construction OP margin to bottom in 2Q but pick up in Q Maintain Buy call with TP of W15, We maintain our Buy call on with a target price of W15,. The company received overseas orders
More informationBinggrae ( KS)
(518 KS) Operating profit to improve in 2H Food & Beverage Results Comment August 16, 213 (Maintain) Trading Buy Target Price (12M, W) 115, Share Price (8/14/13, W) 12, Expected Return 13% OP (13F, Wbn)
More informationKOLAO Holdings ( KS)
Company Report (900140 KS) Retail New businesses need to deliver 1Q12 Review: Record earnings and stronger-than-expected margins Based on 1Q preliminary results, continued to set record earnings with revenues
More informationKolon Industries ( KS)
(1211 KS) Another beneficiary of China momentum! Korea Equity Research Chemicals Buy Maintain Buy; Raise TP to W72, We maintain our Buy call on Kolon Industries and raise our target price to W72,, from
More informationDuksan Hi-Metal (077360)
Company Note March 14, 2014 Duksan Hi-Metal (077360) 12M rating BUY (Maintain) 12M TP W24,000 from W24,000 Up/downside +32% Stock Data KOSPI (Mar 13, pt) 1,934 Stock price (Mar 13, KRW) 18,250 Market cap
More informationHankook Tire ( KS)
(16139 KS) Aggressive expansion to enhance global presence Auto Results Comment October 29, 213 (Maintain) Buy Target Price (12M, W) 78, Share Price (1/28/13, W) 65,4 Expected Return 19% OP (13F, Wbn)
More informationSilicon Works (108320)
Company Note June 8, 2018 12M rating BUY (Maintain) OLED growth starts with Silicon Works 12M TP W56,000 Up/downside +38% from W56,000 2Q18 OP to surge 165% YoY to W8.4bn Despite disappointing 1Q18 results,
More informationYG Entertainment (122870)
Company Note February 23, 2017 YG Entertainment (122870) 12M rating Value Stock Data Hold (Downgrade) Growth Turn around Issue KOSPI (Feb 22, pt) 2,107 Stock price (Feb 22, KRW) 27,850 Market cap (USD
More informationLG Innotek ( KS)
(117 KS) Future lies in automotive components Technology Company Report December 3, 215 (Maintain) Buy Target Price (12M, W) 123, Share Price (12/2/15, W) 11, Expected Return 22% OP (15F, Wbn) 241 Consensus
More informationHyundai Steel (004020)
Earnings Review February 1, 213 12M rating BUY (Maintain) 12M TP W111, from W111, Hyundai Steel (42) Astonishing earnings in many aspects Above In line Below Up/downside +34% Stock Data KOSPI (Jan 31,
More informationLotte Confectionery (004990)
Company Note May 9, 211 Lotte Confectionery (499) BUY (Maintain) TP: W2,, (Up) KOSPI (May 6) 2,147 Stock price (May 6) 1,67, Shares outstanding (mn) 1.4 Market cap (USD mn) 2,19 52-Week Low/High (won)
More informationLG Innotek ( KS)
(117 KS) LED earnings to improve in 4Q14 Technology Results Comment (Maintain) Buy Target Price (12M, W) 114, Share Price (1/27/14, W) 86, Expected Return 33% OP (13P, Wbn) 136 Consensus OP (13F, Wbn)
More informationSM Entertainment ( KQ)
Company Report (041510 KQ) Entertainment Rosy earnings outlook for 2Q and beyond Trim TP to W57,400 to reflect EPS dilution; Maintain Buy call We maintain our Buy call on. Although we trim our target price
More informationKorean Air (003490) Company Note. Timely relisting. Hold (Maintain)
Company Note September 16, 2013 12M rating Hold (Maintain) Timely relisting Stock Data KOSPI (Sep 13, pt) 1,994 Stock price (Sep 13, KRW) 28,200 Market cap (USD mn) 1,890 Shares outstanding (mn) 59 52-Week
More informationHyundai Steel ( KS)
(004020 KS) Three key investment points Steel Results Comments October 28, 2013 (Maintain) Buy Target Price (12M, W) 103,000 Share Price (10/25/13, W) 86, Expected Return 19% OP (13F, Wbn) 785 Consensus
More informationCJ CGV ( KS) Strong popularity of Masquerade likely to drive 4Q earnings. Entertainment. November 1, 2012 Company Report.
Company Report (079160 KS) Entertainment Strong popularity of Masquerade likely to drive 4Q earnings Chinese and Vietnamese movie markets expected to grow rapidly According to PricewaterhouseCoopers (PwC),
More informationYG Entertainment ( KQ)
(122870 KQ) Share issues to create near-term downside pressures Entertainment Results Comment May 19, 2014 (Maintain) Buy Target Price (12M, W) 58,000 Share Price (5/16/14, W) 48,150 Expected Return 20%
More informationLotte Himart ( KS)
(7184 KS) Nothing left to lose Retail Earnings Preview April 6, 216 (Maintain) Buy Target Price (12M, W) 69, Share Price (4/5/16, W) 52,4 Expected Return 32% OP (16F, Wbn) 175 Consensus OP (16F, Wbn) 176
More informationSM Entertainment ( KQ)
(041510 KQ) A Chinese entertainment play Entertainment Results Comment February 18, 2016 (Maintain) Buy Target Price (12M, W) 59,000 Share Price (02/17/16, W) 38,500 Expected Return 53% OP (15F, Wbn) 36
More informationIljin Materials ( KS)
(020150 KS) Removal of subsidiary risks brightens outlook Technology Results Comment (Upgrade) Buy Target Price (12M, W) 13,600 Share Price (3/4/16, W) 11,150 Expected Return 22% OP (15, Wbn) -28 Consensus
More informationNHN ( KS) Internet. Betting on LINE. February 8, 2013 Company Report. Buy (Maintain)
Company Report (035420 KS) Internet Betting on LINE LINE revenues surge to JPY2.2bn in Dec. from JPY0.8bn in Nov. delivered stronger-than-expected 4Q revenues of W652bn (+13.8% YoY; consensus W637bn) and
More informationEarnings to stay on growth trajectory
1 November 214 (3671 KS) Earnings to stay on growth trajectory BUY (MAINTAIN) Price (Nov 7) W1,5 Target Price W13, % variance 29.4% YoungChan Kim (82-2) 3772-1595 youngkim@shinhan.com KOSPI 1,939.87p KOSDAQ
More informationNCSOFT ( KS) 1Q16 preview: Improved earnings quality. Three new titles to be released in 3Q and 4Q each
Mirae Asset Daewoo (036570 KS) Prepare for new title momentum in 3Q Game Earnings Preview (Maintain) Buy Target Price (12M, W) 420,000 Share Price (4/19/16, W) 236,500 Expected Return 78% OP (16F, Wbn)
More informationVieworks (100120) Earnings Review. Competitiveness to sustain growth. BUY (Maintain)
Earnings Review August 21, 214 12M rating BUY (Maintain) 12M TP W39, from W34, Up/downside +27% Stock Data KOSPI (Aug 2, pt) 2,73 Stock price (Aug 2, KRW) 3,8 Market cap (USD mn) 38 Shares outstanding
More informationSM Entertainment (041510)
Company Note October 21, 213 SM Entertainment (4151) 12M rating BUY (Maintain) 12M TP W54, from W54, Up/downside +45% Stock Data KOSPI (Oct 18, pt) 2,52 Stock price (Oct 18, KRW) 37,3 Market cap (USD mn)
More informationKorea Zinc ( KS)
(113 KS) Don t bet against global policy Non-ferrous metal Results Comment April 23, 215 (Upgrade) Trading Buy Target Price (12M, W) 53, Share Price (4/22/15, W) 461, Expected Return 15% OP (15F, Wbn)
More informationNAVER ( KS) Mobile revenue is growing. Internet. Buy. Results Comment. 2Q earnings weighed down by weaker LINE revenue and acquisition costs
(035420 KS) Mobile revenue is growing Internet Results Comment July 31, 2015 (Maintain) Buy 2Q earnings weighed down by weaker LINE revenue and acquisition costs reported 2Q earnings that were far below
More informationNCsoft ( KS) 2Q preview: Raising OP estimate to W65.5bn. New release momentum in 2H
(036570 KS) An attractive dividend growth stock for 2H Game Earnings Preview (Maintain) Buy Target Price (12M, W) 270,000 Share Price (07/10/15, W) 209,500 Expected Return 29% OP (15F, Wbn) 310 Consensus
More informationHankook Tire ( KS)
June 11, 214 (16139 KS) Global top 3 for profitability BUY (MAINTAIN) Price (Jun. 1) W64,2 Target Price W78, % variance 21.5% Eric Choi (82-2) 3772-1552 eric.choi@shinhan.com KOSPI 2,11.8p KOSDAQ 532.64p
More informationHyundai Wia (011210)
Hyundai Wia (011210) BUY (Reinstate), TP: W206,000 Stock price (Mar 31, KRW) 171,000 Market cap (USD mn) 4,132 Shares outstanding (mn) 26 52W High/Low (KRW) 199,500/127,000 6M avg. daily turnover (USD
More informationSM Entertainment ( KQ)
(041510 KQ) Time to buy Entertainment Results Comment November 14, 2016 (Maintain) Buy Target Price (12M, W) 40,000 Share Price (11/11/16, W) 29,050 Expected Return 38% OP (16F, Wbn) 28 Consensus OP (16F,
More informationHite Jinro ( KS)
(8 KS) It s always darkest before the dawn Beverage Company Report April 1, 213 (Maintain) Trading Buy Target Price (12M, W) 37, Share Price (3/29/13, W) 33,85 Expected Return 9% OP (13F, Wbn) 192 Consensus
More informationLG Innotek ( KS)
(117 KS) Coming out with flying colors Technology Results Comment (Maintain) Buy Target Price (12M, W) 14, Share Price (1/27/15, W) 17, Expected Return 31% OP (14F, Wbn) 314 Consensus OP (14F, Wbn) 319
More informationHyundai Glovis ( KS)
(086280 KS) Finding hidden value Logistics Earnings Preview January 12, 2016 (Maintain) Buy Target Price (12M, W) 260,000 Share Price (01/12/16, W) 192,000 Expected Return 35% OP (15F, Wbn) 693 Consensus
More informationPER EV/EBITDA PBR ROE
4 January 2018 (004800 KS) Valuation discount to dissipate on holdco conversion BUY (MAINTAIN) Price (Jan 3) W147,500 Target Price W180,000 % variance 22.0% Eung-Ju Lee (82-2) 3772-1559 eungju.lee@shinhan.com
More informationAn opportune time to buy
(9846 KQ) An opportune time to buy Technology Earnings Preview July 12, 216 (Maintain) Buy 2Q16 preview: Strong earnings expected We expect s 2Q16 revenue and operating profit to come in at W44.bn (+17%
More informationKia Motors ( KS)
Company Report (27 KS) Auto China operations running well Visit to DYK s China plants Last week, we visited Ê manufacturing plants in Yancheng, and sales headquarters in Nanjing (domestic made) and Shanghai
More informationWonik Materials (104830)
Company Note July 17, 213 Wonik Materials (1483) 12M rating BUY (Maintain) 12M TP W52, from W44, Up/downside +44% Stock Data KOSPI (Jul 16, pt) 1,866 Stock price (Jul 16, KRW) 36,1 Market cap (USD mn)
More informationLG International ( KS)
April 15, 214 (112 KS) Clearer visibility on long-term earnings growth BUY (MAINTAIN) Price (Apr. 14) W3,15 Target Price W38, % variance 26.% MinHo Hur (82-2) 3772-2183 hiroo79@shinhan.com KOSPI 1,997.2p
More informationHalla Visteon Climate Control (018880)
Halla Visteon Climate Control (1888) Hold (Reinstate) Stock price (Mar 31, KRW) 48,6 Market cap (USD mn) 4,873 Shares outstanding (mn) 17 52W High/Low (KRW) 48,6/27,2 6M avg. daily turnover (USD mn) 6.8
More informationCheil Industries (028260)
Company Note May 27, 2015 Cheil Industries (028260) 12M rating BUY (Maintain) 12M TP W255,000 from W200,000 Up/downside +36% Stock Data KOSPI (May 26, pt) 2,144 Stock price (May 26, KRW) 188,000 Market
More informationKC Tech ( KS) CMP slurry market share to increase. Display. Buy (Maintain) Raise TP by 9% to W12,000 (vs. current share price of W7,560)
March 21, 211 (2946 KS) Korea-Equity Research Display Jonathan Hwang +822-768-414 j.hwang@dwsec.com Brian Oh +822-768-4135 brian.oh@dwsec.com CMP slurry market share to increase Raise TP by 9% to W12,
More informationPER EV/EBITDA PBR ROE
December 19, 213 (3671 KS) Focus on turnaround in 214 BUY (UPGRADE) Price (Dec. 18) W6,38 Target Price W8, % variance 25.4% YoungChan (82-2) 3772-1595 Kim youngkim@shinhan.com KOSPI 1,974.63p KOSDAQ 485.65p
More informationBGF Retail ( KS)
(027410 KS) No need to overreact Retail Results Comment February 12, 2016 (Maintain) Buy Two important disclosures Alongside its 4Q15 earnings release, made two important disclosures. First, the company
More informationSemen Indonesia (SMGR IJ) 1Q17 review: Hard time persists
4/16 5/16 6/16 7/16 8/16 9/16 10/16 11/16 12/16 1/17 2/17 3/17 (SMGR IJ) 1Q17 review: Hard time persists Basic Industry Company Report May 2, 2017 (Maintain) Hold Target Price (12M, IDR) 8,000 Share Price
More informationSM Entertainment ( KQ)
(041510 KQ) SMTown Coex Artium on track to become a major tourist attraction Entertainment Company Update January 16, 2015 (Maintain) Buy Target Price (12M, W) 50,000 Share Price (1/15/15, W) 39,200 Expected
More informationDongsung Finetec (033500)
Earnings Review November 15, 213 12M rating BUY (Maintain) 12M TP W13, from W13, Dongsung Finetec (335) Full-bore turnaround Above In line Below Up/downside +2% Stock Data KOSPI (Nov 14, pt) 1,968 Stock
More informationSamsung Electro-Mechanics ( KS)
(009150 KS) Four reasons to buy Earnings improvement to pick up in 2Q on restructuring, Galaxy S8 launch Technology Company Update February 20, 2017 In 2017, we have been recommending that investors place
More informationCosmax (192820) Company Note. Smooth transition, third growth phase. BUY (Initiate)
Company Note April 7, 2014 (192820) 12M rating BUY (Initiate) 12M TP W75,000 Up/downside +23% Stock Data(Pre-separation data) KOSPI (Apr 4, pt) 1,988 Stock (Apr 4, KRW) 60,000 Market cap (USD mn) 774 Shares
More informationLotte Foods ( KS)
(227 KS) No change in fundamentals Food & Beverage Earnings Preview October 18, 216 (Maintain) Buy Target Price (12M, W) 1,, Share Price (1/17/16, W) 688, Expected Return 45% OP (16F, Wbn) 82 Consensus
More informationShipbuilding update. Visibility to improve soon. Jae-won Lee. KOREA Shipbuilding. Order momentum slowing, but high-margin orders holding up
Sector Report Shipbuilding update Jae-won Lee khpoker @myasset.com +822-377-355 July 18, 211 KOREA Shipbuilding Company Rating TP (W) Hyundai Heavy BUY 67, DSME BUY 55, Order receipts at each company Company
More informationSilicon Works ( KS)
January 18, 217 (1832 KS) 4Q16 preview: Better than expected BUY (MAINTAIN) Price (Jan. 17) W3,4 Target Price W36, % variance 2.% YoungSik Yoon (82-2) 3772-153 youngsik.yoon@shinhan.com JoonDoo Ha (82-2)
More informationP/E EV/EBITDA P/B ROE
FILA Korea (8166) BUY (Maintain), TP: W86, (Up) Stock price (Apr 4, KRW) 67,2 Market cap (USD mn) 594 Shares outstanding (mn) 1 52W High/Low (KRW) 89,9/57,5 6M avg. daily turnover (USD mn) 4.4 Free float
More information3Q 2017 Performance Results
3Q 2017 Performance Results INDUSTRIES, INC. November 10, 2017 All 3Q 2017 management performance and financial data in this report are consolidated or parent earnings results based on K-IFRS. The operating
More informationIndocement Tunggal Prakarsa
4/16 5/16 6/16 7/16 8/16 9/16 10/16 11/16 12/16 1/17 2/17 3/17 (INTP IJ) 1Q17 review: Weaker than expected Basic Industry Company Report May 2, 2017 (Downgrade) Sell (INTP) posted its 1Q17 financial results
More information4Q 2018 Performance Results KOLON INDUSTRIES, INC.
4Q 2018 Performance Results INDUSTRIES, INC. Contents 1. Overview 1 Results Overview P.3 & 4 2. 4Q18 Performance 2_1 Divisional Results 2_2 Non-operating Profit/Loss 2_3 Debt & Financial Ratio P.5 P.10
More informationChow Tai Fook (1929 HK)
Equity Research Consumer Discretionary Chow Tai Fook (1929 HK) Accumulate Target price: HK$11.60 3QFY15 sales disappoint SSS plunge 21% YoY in HK and Macau The sluggish sales was attributable to protest
More informationWonik IPS ( KQ/Buy)
(353 KQ/Buy) Technology News Comment November 1, 215 Daewoo Securities Co., Ltd. [Semiconductor] Jonathan Hwang +822-768-414 j.hwang@dwsec.com Implications of the spin-off Wonik TGS will take over s treasury
More informationDaewoo E&C (047040) Company Note. Asia conference feedback; Contrarian thinking
Company Note February 10, 2012 Daewoo E&C (047040) 12M rating BUY (Maintain) 12M TP W17,000 from W17,000 Up/downside +45% Stock Data KOSPI (Feb 8, pt) 2,004 Stock price (Feb 8, KRW) 11,750 Market cap (USD
More informationNew merchandise to prop up results
Korea/Pharmaceuticals Daewoong Pharmaceutical Earnings preview BUY 12 July 2010 BUY BUY BUY 4 May 2010 16 Apr 2010 23 Mar 2010 Ji-Won Shin, Korea Pharmaceuticals Analyst, +82 2 3774 2176 jwshin@miraeasset.com
More informationNCsoft ( KS/Buy)
(036570 KS/Buy) Game Issue Comment Daewoo Securities Co., Ltd. [Internet/Game/Entertainment] Chang-kwean Kim +822-768-4321 changkwean.kim@dwsec.com Stock appears undervalued Some investors are betting
More informationGoodbaby (1086 HK) Buy (maintained) Target price: HK$ H16 results miss, but margin expansion continues. Equity Research Consumer Discretionary
Equity Research Consumer Discretionary Goodbaby (1086 HK) Buy (maintained) Target price: HK$4.20 1H16 results miss, but margin expansion continues Maintain Buy Net profit rose 21% YoY to HK$107m in 1H16,
More informationAstra Agro Lestari (AALI IJ)
3/16 4/16 5/16 6/16 7/16 8/16 9/16 10/16 11/16 12/16 1/17 2/17 3/17 (AALI IJ) Ripple effect from lower forex debt Agriculture Company Report March 22, 2017 (Upgrade) Buy Target Price (12M, IDR) 18,600
More informationCheil Industries ( KS)
(13 KS) Fashion business undergoing growing pains Technology Results Comment July 31, 213 (Maintain) Buy Target Price (12M, W) 12, Share Price (7/3/13, W) 87,1 Expected Return 38% OP (13F, Wbn) 33 Consensus
More information2Q 2018 Performance Results. August 9, 2018 KOLON INDUSTRIES, INC.
2Q 2018 Performance Results August 9, 2018 INDUSTRIES, INC. Contents 1. Overview 1 Results Overview P.3 & 4 2. 2Q18 Performance 2_1 Divisional Results 2_2 Non-operating Profit/Loss 2_3 Debt & Financial
More informationNCsoft ( KS) New title releases pushed back, but existing IP remains popular. Buy. Game. 1Q18 review: OP tops consensus on strong royalties
(3657 KS) Game Results Comment (Maintain) Buy Target Price (12M, W) 5, Share Price (5/1/18, W) 347, Expected Return 44% OP (18F, Wbn) 696 Consensus OP (18F, Wbn) 786 EPS Growth (18F, %) 14.5 Market EPS
More informationCosmetics. Low-end cosmetics continue aggressive advance. Overweight (Maintain) Sector Update
Low-end cosmetics continue aggressive advance Overweight (Maintain) Sector Update June 11, 213 Daewoo Securities Co., Ltd. Retail/ Mina Kim +822-78-413 mina.kim@dwsec.com Low-end cosmetics remained popular
More informationJYP Entertainment ( KQ)
(035900 KQ) Strong growth of global platform revenue Entertainment Results Comment November 13, 2018 (Maintain) Buy Target Price (12M, W) 46,500 Share Price (11/12/18, W) 31,050 Expected Return 50% OP
More informationHanwha Corp. ( KS/Buy)
(88 KS/Buy) Holding companies Hanwha E&C s Iraq project running smoothly Company Update Hanwha E&C: Re-rating in the cards (1) Hanwha E&C receives fourth advance (W412bn) for Bismayah new city project
More informationMacrogen ( KQ)
(038290 KQ) High-margin overseas operations have just begun Bio Results Comment May 29, 2013 (Maintain) Buy Target Price (12M, W) 55,000 Share Price (05/28/13, W) 39,250 Expected Return 40% OP (13F, Wbn)
More informationOCI Materials ( KQ/Buy)
(3649 KQ/Buy) Daewoo Securities Co., Ltd. Will Cho +822-768-436 will.cho@dwsec.com Company Report Once again poised for a re-rating Rechargeable battery-use LiPF6 business to be expanded Business diversification
More informationCheil Worldwide ( KS)
(030000 KS) Publicis potential stake purchase to renew attention on enterprise value Media Company Update January 18, 2016 (Maintain) Buy Publicis potential stake purchase will impact shares for some time
More informationCom2uS ( KQ) 4Q17 review: In-line OP; Summoners War continues robust revenue. 2018: Rising expectations on new title releases
(078340 KQ) Rising expectations on new title releases Game Results comment February 6, 2018 (Maintain) Buy Target Price (12M, W) 170,000 Share Price (02/05/18, W) 138,600 Expected Return 23% OP (17F, Wbn)
More informationCom2uS ( KQ) Watch for diversification of overseas mobile games. Game. Buy. 2Q17 review: Revenue comes in line, but profits miss
(078340 KQ) Watch for diversification of overseas mobile games Game Results Comment August 9, 2017 (Upgrade) Buy Target Price (12M, W) 135,000 Share Price (08/08/17, W) 110,300 Expected Return 22% OP (17F,
More informationHankook Tire ( KS/Buy)
(161390 KS/Buy) Auto Company Update May 26, 2014 Tour of China operations: A tough market, but firm is still a winner Visit to s operations in China Tire market in China not the friendliest Nevertheless,
More informationSimmtech (222800) Focus on 2H earnings WHAT S THE STORY?
Company Update Simmtech (222800) Focus on 2H earnings Simmtech yesterday reported disappointing 4Q results, which compels us to cut our 2018 operating profit forecast by 10% to KRW52.9b and 12-month target
More informationIndocement Tunggal Prakarsa (INTP IJ) 1Q18 review: Below expectations
(INTP IJ) 1Q18 review: Below expectations Cement Company Report May 8, 2018 (Maintain) Hold Target Price (12M, IDR) 15,600 Share Price (5/7/18, IDR) 17,000 Expected Return -8.2% Consensus OP (18F, IDRtr)
More informationDaewoong Pharmaceutical ( KS)
June 11, 214 (6962 KS) Shares and earnings touch bottom BUY (UPGRADE) Price (Jun. 1) W58,8 Target Price W74, % variance 25.9% KiDal Bae (82-2) 3772-1554 kdbae@shinhan.com EungHyun Kim (82-2) 3772-1568
More informationSemen Indonesia (SMGR IJ) 3Q17 review: Below expectations
(SMGR IJ) 3Q17 review: Below expectations Cement Company Report November 2, 2017 (Maintain) Hold Target Price (12M, IDR) 9,580 Share Price (11/1/17, IDR) 10,500 Expected Return -8.8% Consensus OP (17F,
More informationHanon Systems ( KS)
(1888 KS) Robust orders for green car components Auto Parts Results Comment (Maintain) Buy Target Price (12M, W) 13,5 Share Price (8/16/17, W) 1,95 Expected Return 23% OP (17F, Wbn) 472 Consensus OP (17F,
More informationAnta Sports (2020 HK)
Equity Research Consumer Discretionary Anta Sports (2020 HK) Hold (downgraded) Target price: HK$22.80 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong)
More information