PER EV/EBITDA PBR ROE

Transcription

1 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) Kim youngkim@shinhan.com KOSPI 1,974.63p KOSDAQ p Market Cap. Par Value Outstanding Shares Free Floating Shares 52-Week High/Low 6-Day Avg. Trading Volume 6-Day. Avg. Trading T/O W25.4bn/ US23.4mn W5 32.2mn 23.8mn(73.8%) W1,75/W6,11 29,815shrs W1,628mn Foreign Ownership 2.52% Major Shareholders Se-Ho Jun and 1 other 25.73% Min-Ju Lee 9.17% Absolute Performance 3M -28.7% 6M -33.2% 12M -35.8% Relative performance 3M -22.6% to KOSDAQ 6M -26.5% 12M -36.1% 4Q13 consolidated operating loss to decline QoQ to W1mn, steady improvement to continue Operating income to swing positive YoY to a W33.5bn profit in 214 Upgrade to BUY, retaining target price of W8, 4Q13 consolidated operating loss down QoQ to W1mn, earnings to break even In 4Q13, will see module substrate demand decrease due to the fire at SK Hynix. Costs are expected to decrease with the conversion of production lines to mobile parts completed and fixed costs falling after surging temporarily. is expected to turn in an operating loss of W1mn, down QoQ, for 4Q13. The company is doing well in reducing its operating loss from W1.2bn in 2Q13. Focus on anticipated turnaround in 214; operating income to swing positive YoY to a W33.5bn profit The company will enjoy the full benefits of production line conversion in 214. Sales of multi-chip packages (MCP, a combination of DRAM and NAND) are expected to amount to W2bn and mobile flip chips W3bn. Mobile sales are estimated to reach W29bn, or 44% of total sales. Increasing sales of highmargin products should boost margins. We project 214 sales to grow 24.7% YoY to W667.8bn. Operating income should swing positive YoY to a W33.5bn profit. Upgrade to BUY, retaining target price of W8, We upgrade to a BUY rating, while keeping our target price of W8, unchanged, in view of target returns rising after share price decline. shares have tumbled nearly 45% over the past two months. Concerns over sluggish earnings improvement has been fully reflected in the current share price, which represents 214F P/E of 8.9x. A turnaround is expected next year based on mobile sales growth. A further downside in the share price looks limited. The share value will likely improve gradually. Year to Dec. Sales OP Pre-tax NP EPS Growth BPS PER EV/EBITDA PBR ROE Net Debt (W bn) (W bn) (W bn) (W bn) (Won) (%) (Won) (X) (X) (X) (%) Ratio (%) ,458 (43.9) 5, (56.5) 6, F (22.) (26.1) (2.) (617) TN 5,654 (1.3) (1.2) F TP 6, F , , Note: K-IFRS consolidated 1

2 4Q13 earnings estimates (bn KRW) 4Q13F 3Q13 QoQ (%) 4Q12 YoY (%) Cons. Difference (%) Sales OP (.1) (4.) Loss 3.8 TN.8 (112.5) NP (2.9) (5.7) Loss (4.3) Loss (4.8) (39.6) OPM (%) (.1) (2.8) NPM (%) (2.) (4.) (3.) (1.3) Earnings forecast revision 213F 214F (bn KRW) Before After Change (%) Before After Change (%) Sales OP (19.) (22.) Loss NP (27.3) (2.1) Loss OPM (%) (3.6) (4.1) NPM (%) (5.1) (3.8) Quarterly earnings (bn KRW) 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13F 1Q14F 2Q14F 3Q14F 4Q14F F 214F 215F Sales Module PCB Substrate Sales share Module PCB Substrate OP (7.7) (1.2) (4.) (.1) (22.) NP (4.3) (9.2) (2.3) (5.7) (2.9) (2.1) OPM (%) (6.5) (7.8) (2.8) (.1) (4.1) NPM (%) (3.) (7.8) (1.8) (4.) (2.) (3.8) Sales (bn KRW) Sales (LHS) (%) 8 YoY growth (RHS) 3 Operating profit (bn KRW) 8 OP (LHS) OPM (RHS) (%) (1) (2) (4) F 214F 215F (2) (4) F 214F 215F (8) 2

3 PBR band (KRW) 18, 15, 12, 9, 6, 2.3x 1.9x 1.6x 1.3x 1.x 3, 1/9 1/1 1/11 1/12 1/13 Source: QuantiWise, Shinhan Investment Corp. 3

4 Balance Sheet Year to Dec. (W bn) F 214F 215F Assets Total Current Assets Cash and Cash Equivalents Accounts Receivables Inventories Non-Current Assets Tangible Assets Intangible Assets Investment Assets Other Financial Institutions Assets..... Liabilities Current Liabilities ST Borrowings Account Payables Current Portion of LT Debt..... Non-Current Liabilities Bonds LT Borrowings(incl. LT Fin. Liab.) Other Financial Institutions Liab Shareholders' Equity Capital Stock Capital Surplus Other Reserves (2.1) (.7) (.7) (.7) (.7) Accu. Other Comp. Income.6 (1.3) (1.3) (1.3) (1.3) Retained Earnings Owners of Parent Equity Non-Controlling Interests Equity *Total Debt *Net Debts(Cash) Profit and Loss Year to Dec. (W bn) F 214F 215F Sales Growth (%) (15.2) COGS Gross Profit Gross margin (%) SG&A Operating Income (22.) Growth (%) (3.) (25.6) TN TP 47.5 Operating margin (%) (4.1) Other Net Non-Operating Profits (1.2) (18.2) (4.1) (5.7) (4.1) Financial Income(Expenses) (1.3) (5.1) Net Other Non-Operating Profits 1.5 (8.7) (4.5) (5.9) (4.6) Net Gains in Asso., Subs., and JVs (1.4) (4.4)... Pre-tax Profit from Cont. Op (26.1) Income Taxes (6.1) Profit from Continuing Op (2.) Profit from Discontinued Op Net Profit (2.) Growth (%) (4.6) (53.7) TN TP 62.8 Net Profit margin (%) (3.7) Net Profit of Parent (19.9) Net Profit to Non-Controlling..1 (.1).1.2 Total Comprehensive Income (2.) Total Comp. Income of Parent (19.9) Total Comp. Income to Non-Cont...1 (.1).1.2 EBITDA Growth (%) (2.7) (16.2) (82.3) EBITDA Margin (%) Note: Operating profit is based on 212 K-IFRS (gross profit - SG&A costs) Cash Flow Year to Dec. (W bn) F 214F 215F Operating Cash Flow Net Profit (2.) Depreciation Amortization Losses(Gains) on F/X Translation 3.8 (.5)... Losses(Gains) on Disp. of Assets (2.3) Losses(Gains) in Asso.., Subs.,JVs Chg. in A/L from Op. Activities (32.4) (8.) 4.5 (6.3) (2.3) (Payments of Income Taxes) (4.3). 6.1 (4.7) (7.7) Others (6.1) Investing Cash Flow (.3) (68.4) (32.1) (34.) (3.5) Incr. in Tangible Assets(CAPEX) (2.9) (62.4) (35.) (3.) (29.) Decr. in Tangible Assets Decr.(Incr.) in Intangible Assets.6 (.7)... Decr.(Incr.) in Investment Assets (.9). 2.9 (4.) (1.5) Others 4.9 (5.7) (.).. Free Cash Flow 5.2. (9.2) Financing Cash Flow (52.5) 3.1 (6.4) (6.4) (6.4) Incr.(Decr.) in Borrowing (47.7) Decr.(Incr.) of Treasury Stock Dividend (4.9) (5.8) (6.4) (6.4) (6.4) Others (2.) Other Cash Flows.. (1.3) (.8) (.8) Change of Consolidated Scope..... Difference by Chg. in F/X Rates (1.).6... Incr.(Decr.) in Cash (18.3) Beginning Cash Ending Cash Source: Company data, Shinhan Investment Corp. Key Ratios Year to Dec F 214F 215F EPS_C (won) 1, (62) 718 1,169 EPS_P (won) 1, (617) 715 1,164 BPS_C (won) 5,92 6,483 5,664 6,183 7,153 BPS_P (won) 5,92 6,47 5,654 6,17 7,135 DPS (won) PER_C (x) (1.3) PER_P (x) (1.3) PBR_C (x) PBR_P (x) EV/EBITDA (x) EV/EBIT (x) (15.7) Dividend Yield (%) Profitability EBITTDA Margin (%) OP Margin (%) (4.1) NP Margin (%) (3.7) ROA (%) (4.1) ROE (%) (1.2) ROIC (%) (5.8) Stability D/E Ratio (%) Net Debt to Equity (%) Cash Ratio (%) Interest Coverage (x) (3.) Activity (%) Working Capital Turnover (t) Inventory Turnover (d) Receivable Turnover (d) Source: Company data, Shinhan Investment Corp. 4

5 Share Price Performance Target Price & Recommendation History (won) 11, KOSDAQ Index = 1 (Indexed,Dec-12=1) 12 (won) 17, BUY 9, 7, , 11, 8, Trading BUY HOLD 5, 9 12/12 4/13 8/13 12/13 Price (LHS) Relative Performance to KOSDAQ (RHS) 5, 12/11 9/12 6/13 Target Price (LHS) Price (LHS) Recommendation (RHS) REDUCE SHIC Rating Classifications: BUY; Over +15%, Trading BUY; to 15%, HOLD; -15% to, REDUCE; -15% or More (As of 25 Jul. 211) Analyst Certification: The following analysts hereby certify the information and material presented in this report are accurate expressions of their views, and that they have not received wrongful pressure to express such views: YoungChan. As of the date of this report's publication, Shinhan Investment Corp.' holdings of shares of the company mentioned in this report () do not exceed 1% of the outstanding shares of the company. As of the date of this report, Shinhan Investment Corp. had not participated as a lead manager or adviser during the past 1 year, in issuance of the securities of the company mentioned in this report. As of this date, the covering analyst does not possess any financial interest in the securities or debt instruments convertible into such shares of the company, which is required to be disclosed by law, and has not and will not receive any compensation of any kind whatsoever in exchange for expressing specific recommendations. All opinions and estimates regarding the company and its securities are accurate representations of the covering analyst's judgments as of this date, and may differ from actual results. This report is intended to provide information to assist investment decisions only and should not be used or considered an offer or the solicitation of an offer to sell or to buy any securities. Stock selection and final investment decisions should be made at the client's own discretion. This report is distributed to our clients only, and any unauthorized use, duplication, or redistribution of this report is strictly prohibited. 5