Strictly Confidential
Korea Western Power
June 2014 Strictly Confidential
Korea Western Power Korea Western Power Investor Presentation - - PowerPoint PPT Presentation
June 2014 Strictly Confidential Strictly Confidential Korea Western Power Korea Western Power Investor Presentation Disclaimer This presentation material is being presented to you solely for your information only and may not be taken away by
Strictly Confidential
June 2014 Strictly Confidential
This presentation material is being presented to you solely for your information only and may not be taken away by you and may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published, in whole or in part, for any purpose. This presentation material does not constitute or form a part of any offer or solicitation to purchase or subscribe for securities
absent registration or an exemption from registration under the U.S. Securities Act of 1933, as amended, and the rules and regulations thereunder. Any public offering of securities to be made in the United States will be made by means of a prospectus, which will contain detailed information about the company making the offer and its management and financial
will be made in the United States or in any other jurisdiction where such an offering is restricted or prohibited. Neither any part of this presentation nor any information or statement contained therein shall form the basis of or be relied upon in connection with any contract or commitment whatsoever. Any decision to purchase securities in the context of the offering of securities, if any, should be made solely on the basis of information contained in a published prospectus or other offering circular issued by the Company in connection with such an offering. This presentation material has been prepared by the Company, solely for the use at this presentation and has not been independently verified. No representations or warranties, express or implied, are made as to, and no reliance should be placed
Company nor any of its affiliates, advisers or representatives accepts any responsibility whatsoever for any loss or damage arising from any information presented or contained in this presentation material. Unless otherwise stated, the information presented or contained in this presentation material is current as of the date hereof and is subject to change without notice and its accuracy is not guaranteed. Neither the Company nor any of its affiliates, advisers or representatives make any undertaking to update any such information subsequent to the date hereof. This presentation material should not be construed as legal, tax, investment or other advice. Certain information and statements made in this presentation contain “forward-looking statements”. Such forward-looking statements can be identified by the use of forward-looking terminology such as “anticipate,” “believe,” “considering,” “depends,” “estimate,” “expect,” “intend,” “plan,” “planning,” “planned,” “project,” “trend,” and similar expressions. All forward-looking statements are the Company’s current expectation of future events and are subject to a number of factors that could cause actual results to differ materially from those described in the forward-looking statements. Caution should be taken with respect to such statements and you should not place undue reliance on any such forward-looking statements. Certain industry and market data in this presentation was obtained from various trade associations, and the Company has not verified such data with independent sources. Accordingly, the Company makes no representations as to the accuracy or completeness of that data, and such data involves risks and uncertainties and is subject to change based on various factors. This communication is being distributed in the United States solely to QIBs, as defined in Rule 144A under the Securities Act, and outside the United States solely to non-US persons as defined under Regulation S. This presentation material is being presented to you solely for your information only and may not be taken away by you and may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published, in whole or in part, for any purpose. This presentation material does not constitute or form a part of any offer or solicitation to purchase or subscribe for securities
absent registration or an exemption from registration under the U.S. Securities Act of 1933, as amended, and the rules and regulations thereunder. Any public offering of securities to be made in the United States will be made by means of a prospectus, which will contain detailed information about the company making the offer and its management and financial
will be made in the United States or in any other jurisdiction where such an offering is restricted or prohibited. Neither any part of this presentation nor any information or statement contained therein shall form the basis of or be relied upon in connection with any contract or commitment whatsoever. Any decision to purchase securities in the context of the offering of securities, if any, should be made solely on the basis of information contained in a published prospectus or other offering circular issued by the Company in connection with such an offering. This presentation material has been prepared by the Company, solely for the use at this presentation and has not been independently verified. No representations or warranties, express or implied, are made as to, and no reliance should be placed
Company nor any of its affiliates, advisers or representatives accepts any responsibility whatsoever for any loss or damage arising from any information presented or contained in this presentation material. Unless otherwise stated, the information presented or contained in this presentation material is current as of the date hereof and is subject to change without notice and its accuracy is not guaranteed. Neither the Company nor any of its affiliates, advisers or representatives make any undertaking to update any such information subsequent to the date hereof. This presentation material should not be construed as legal, tax, investment or other advice. Certain information and statements made in this presentation contain “forward-looking statements”. Such forward-looking statements can be identified by the use of forward-looking terminology such as “anticipate,” “believe,” “considering,” “depends,” “estimate,” “expect,” “intend,” “plan,” “planning,” “planned,” “project,” “trend,” and similar expressions. All forward-looking statements are the Company’s current expectation of future events and are subject to a number of factors that could cause actual results to differ materially from those described in the forward-looking statements. Caution should be taken with respect to such statements and you should not place undue reliance on any such forward-looking statements. Certain industry and market data in this presentation was obtained from various trade associations, and the Company has not verified such data with independent sources. Accordingly, the Company makes no representations as to the accuracy or completeness of that data, and such data involves risks and uncertainties and is subject to change based on various factors. This communication is being distributed in the United States solely to QIBs, as defined in Rule 144A under the Securities Act, and outside the United States solely to non-US persons as defined under Regulation S.
1
This presentation material is being presented to you solely for your information only and may not be taken away by you and may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published, in whole or in part, for any purpose. This presentation material does not constitute or form a part of any offer or solicitation to purchase or subscribe for securities
absent registration or an exemption from registration under the U.S. Securities Act of 1933, as amended, and the rules and regulations thereunder. Any public offering of securities to be made in the United States will be made by means of a prospectus, which will contain detailed information about the company making the offer and its management and financial
will be made in the United States or in any other jurisdiction where such an offering is restricted or prohibited. Neither any part of this presentation nor any information or statement contained therein shall form the basis of or be relied upon in connection with any contract or commitment whatsoever. Any decision to purchase securities in the context of the offering of securities, if any, should be made solely on the basis of information contained in a published prospectus or other offering circular issued by the Company in connection with such an offering. This presentation material has been prepared by the Company, solely for the use at this presentation and has not been independently verified. No representations or warranties, express or implied, are made as to, and no reliance should be placed
Company nor any of its affiliates, advisers or representatives accepts any responsibility whatsoever for any loss or damage arising from any information presented or contained in this presentation material. Unless otherwise stated, the information presented or contained in this presentation material is current as of the date hereof and is subject to change without notice and its accuracy is not guaranteed. Neither the Company nor any of its affiliates, advisers or representatives make any undertaking to update any such information subsequent to the date hereof. This presentation material should not be construed as legal, tax, investment or other advice. Certain information and statements made in this presentation contain “forward-looking statements”. Such forward-looking statements can be identified by the use of forward-looking terminology such as “anticipate,” “believe,” “considering,” “depends,” “estimate,” “expect,” “intend,” “plan,” “planning,” “planned,” “project,” “trend,” and similar expressions. All forward-looking statements are the Company’s current expectation of future events and are subject to a number of factors that could cause actual results to differ materially from those described in the forward-looking statements. Caution should be taken with respect to such statements and you should not place undue reliance on any such forward-looking statements. Certain industry and market data in this presentation was obtained from various trade associations, and the Company has not verified such data with independent sources. Accordingly, the Company makes no representations as to the accuracy or completeness of that data, and such data involves risks and uncertainties and is subject to change based on various factors. This communication is being distributed in the United States solely to QIBs, as defined in Rule 144A under the Securities Act, and outside the United States solely to non-US persons as defined under Regulation S.
Section 1 Company Overview 3 Section 2 Regulatory Environment & Industry 8 Section 3 Operation Overview 14 Section 4 Financial Management 21 Appendix Financial Statements 26
2
Section 1
Section 1
A
Company Name Korea Western Power Co. Ltd.
B
Establishment Date April 2, 2001 (spun off from KEPCO)
C
Ownership 100% owned by KEPCO (51% owned by the Korean government)
D
Number of Employees 1,974
E
Assets KRW 7,293 bn
F
Sales KRW 1,521 bn
4 G
Capacity of Equipment 8,909 MW, 8 Power plants with 57 units
H
Electricity Sales 14,014 GWh
I
Credit Rating A1 Stable (Moody’s) / A+ Stable (S&P)
Source: Company data (as of 1Q 2014)
4
Generation Capacity by Fuel Type Location of Plant Complex
Base Load Intermediate Load Peak Load Taean T/P (4,000 MW) 4,000MW Seoincheon C/C (1,800 MW) Gunsan C/C (718.4 MW) 1,400MW
Coal LNG BC Oil Taean Pyeongtaek Gunsan Seoincheon Hydro Solar Metropolitan Area Power Plant Region Sejong
3,509.3MW Others:
Taean, Gunsan, Samryangjin, Sejong Solar, Taean Hydro, Youngam Solar (510.9 MW)
Seoul & Gyeonggi-do Ansan 5
Base Load Intermediate Load Peak Load Source: Company data (as of 1Q 2014)
Note: T/P denotes “Thermal Power Plant”, C/C denotes “Combined Cycle”
Pyeongtaek T/P (1,400 MW) Seoincheon C/C (1,800 MW) Pyeongtaek C/C (480 MW)
Gunsan
Coal B.C. Oil LNG
Samryangjin Youngam
5
EWP 12,902 10.3% KHNP 37,848 30.1% Others 15,174 12.1% KOWEPO 14,014 11.2% KOSEP 15,249 12.1% KOSPO 16,117 12.8% KOMIPO 14,297 11.4% KOWEPO 8,909 10.2% KOSEP 8,227 9.5% KOMIPO 8,934 10.3% KOSPO 9,200 10.6% EWP 9,343 10.7% KHNP 26,039 29.9% Others 16,323 18.8%
Market Share by Sales Volume Market Share by Generation Capacity
(Unit : MW) (Unit : GWh)
EWP 12,902 10.3% KHNP 37,848 30.1% Others 15,174 12.1% KOWEPO 14,014 11.2% KOSEP 15,249 12.1% KOSPO 16,117 12.8% KOMIPO 14,297 11.4% KOWEPO 8,909 10.2% KOSEP 8,227 9.5% KOMIPO 8,934 10.3% KOSPO 9,200 10.6% EWP 9,343 10.7% KHNP 26,039 29.9% Others 16,323 18.8%
6
EWP 12,902 10.3% KHNP 37,848 30.1% Others 15,174 12.1% KOWEPO 14,014 11.2% KOSEP 15,249 12.1% KOSPO 16,117 12.8% KOMIPO 14,297 11.4% KOWEPO 8,909 10.2% KOSEP 8,227 9.5% KOMIPO 8,934 10.3% KOSPO 9,200 10.6% EWP 9,343 10.7% KHNP 26,039 29.9% Others 16,323 18.8%
Total Generation Capacity 86,975 MW Total Electricity Sales 125,593 GWh
Source: FSS, DART Filing (as of 1Q 2014)
6
Solid Financial Profile
Well-diversified maturity profile
interest expense: 5.80x)
pricing mechanism
Supportive Regulatory Environment Cost- Effective Operations
Well-diversified maturity profile
interest expense: 5.80x)
domestic power market in 1Q 2014
through domestic & overseas investment
7
Industry Dynamics & Market Position
1Q 2014
contracts
domestic power market in 1Q 2014
through domestic & overseas investment
7
Section 2
Section 2
Public Corporation Act Electricity Business Law Basic Plan for Energy Development Environmental Policy Law
Strong Government Support
Assets: 157.04 Revenues: 14.77
Transmission & Distribution Holding 100% Ownership of Gencos
51% Ownership 100% Ownership
Korean Government
KEPCO Gencos
9
87.9% market share of sales volume
Assets: 7.29 Revenues: 1.52
Thermal & Renewable
Assets: 47.84 Revenues: 2.47
Nuclear & Hydro
KHNP
Assets: 8.76 Revenues: 1.20
Thermal & Renewable
KOSEP
Assets: 6.46 Revenues: 1.59
Thermal & Renewable
KOMIPO
Assets: 8.06 Revenues: 1.83
Thermal & Renewable
KOSPO
Assets: 7.68 Revenues: 1.33
Thermal & Renewable
EWP KOWEPO 11.2% Sales Volume Share
(Unit: KRW trillion) Source: FSS (Financial Supervisory Service in Korea) (as of 1Q 2014), “2013 Statistics of Electric Power in Korea”, KEPCO (May 2014 edition)
Gencos
9
announced restructuring plan for power industry
* MOCIE: Ministry of Commerce, Industry and Energy (currently renamed as MOTIE (Ministry of Trade, Industry & Energy)
The power industry restructuring plan delayed and the former privatization plan for Gencos cancelled
KOSEP privatization
delayed
contracts for Gencos deferred
put on hold
as market-oriented public enterprises
*TWBP= Two Way Bidding Pool
1999 2000 2002 2001 2003 2004 2005 2007 2008 2006 2009 2010 2011 2013
announced restructuring plan for power industry
generation companies
bidding (“CBP”) mechanism
KOSEP privatization
delayed
halted due to substantial risk and uncertain benefits from the separation plan
contracts for Gencos deferred
put on hold
as market-oriented public enterprises
Gencos indefinitely suspended
10
Update on Gencos Privatization and Consolidation Plan
generation companies
bidding (“CBP”) mechanism
halted due to substantial risk and uncertain benefits from the separation plan
structure and enhance their competitiveness in 2011
10
Electricity Demand Forecast
annum from 2000 to 2013
History of Power Consumption
505 526 547 569 590 611 631 652 672 693 713 733 752 771
300 400 500 600 700 800 2014 2020 2027
Power consumption (Unit: TWh) 240 258 278 294 312 332 349 369 385 394 434 455 467 485 8.8% 4.0% 7.2% 2.8% 4.6% 4.0% 5.2% 5.1% 2.3% 0.3% 6.2% 3.6% 2.0% 3.0%
0% 2% 4% 6% 8% 10% 100 150 200 250 300 350 400 450 500 550
2000 2006 2013
Power consumption GDP growth rate (Unit: TWh)
11
Source: “Statistics of Electric Power in Korea”, KEPCO / The Bank of Korea (as of 2014) / “Electricity Supply and Demand Basic Plan #6”, MKE (as of 2013) 505 526 547 569 590 611 631 652 672 693 713 733 752 771
300 400 500 600 700 800 2014 2020 2027
Power consumption 240 258 278 294 312 332 349 369 385 394 434 455 467 485 8.8% 4.0% 7.2% 2.8% 4.6% 4.0% 5.2% 5.1% 2.3% 0.3% 6.2% 3.6% 2.0% 3.0%
0% 2% 4% 6% 8% 10% 100 150 200 250 300 350 400 450 500 550
2000 2006 2013
Power consumption GDP growth rate
11
ü SMP represents the power market price (KRW/kwh) payment made on a trading hourly basis to the company’s supplied electricity ü The most expensive plant price where power demand and supply meet
ü Variable cost + [System marginal price – Variable cost] x Adjusted coefficient
ü SMP represents the power market price (KRW/kwh) payment made on a trading hourly basis to the company’s supplied electricity ü The most expensive plant price where power demand and supply meet
ü Variable cost + [System marginal price – Variable cost] x Adjusted coefficient
Historical trend of SMP
151.61 135.23 154.13 143.89 148.95 142.35 152.83 162.74 130 135 140 145 150 155 160 165 170 2013-Aug 2013-Sep 2013-Oct 2013-Nov 2013-Dec 2014-Jan 2014-Feb 2014-Mar
Average
(Unit: KRW / KWh)
12
Source: Company data
12
151.61 135.23 154.13 143.89 148.95 142.35 152.83 162.74 130 135 140 145 150 155 160 165 170 2013-Aug 2013-Sep 2013-Oct 2013-Nov 2013-Dec 2014-Jan 2014-Feb 2014-Mar
Average
KOWEPO continues to enjoy 100% fuel cost pass through pricing mechanism
ü KOWEPO can pass through 100% of its fuel cost through the energy price ü Electricity Generation Cost Evaluation Committee annually determines The Adjusted Coefficient
Price type Price Remarks Capacity Payment (CP) KRW 7.69/kwh § CP can be adjusted in accordance with region, season and time (’12: KRW 7.73/kwh à ’13: KRW 7.80/kwh à ’14: KRW 7.69/kwh) Energy Adjustment Price (Energy Price) [Max {(SMP-Fuel Cost), 0} x The Adjusted Coefficient + Fuel Cost] § Adjusted Coefficient (effective from January 2014) ü Nuclear (light-water reactor): 0.3170 (←0.0450) ü Nuclear (heavy-water reactor) : 0.3298 (←0.0450) ü Coal : 0.1565 (←0.0001) ü B.C. Oil / Gas: 0.3281 (←0.0001) ü Others/General : 0.2610 (←0.0001)
Power Price Comparison
13
Introduction of “The Adjusted Coefficient of SMP” will motivate Gencos to construct base load power plants and lead to fair competition among Gencos. It will increase the efficiency of the power market by stimulating cost reduction
Energy Adjustment Price (Energy Price) [Max {(SMP-Fuel Cost), 0} x The Adjusted Coefficient + Fuel Cost] § Adjusted Coefficient (effective from January 2014) ü Nuclear (light-water reactor): 0.3170 (←0.0450) ü Nuclear (heavy-water reactor) : 0.3298 (←0.0450) ü Coal : 0.1565 (←0.0001) ü B.C. Oil / Gas: 0.3281 (←0.0001) ü Others/General : 0.2610 (←0.0001) Source: Korea Power Exchange Website (as of 1Q 2014)
13
Section 3
Section 3
KOWEPO operates 57 generation units with total generation capacity of 8,909MW
Power Plant Type Fuel Type Number of Units Capacity (MW) Sales (Gwh) Capacity Factor (%) Thermal Bituminous 8 4,000 8,323 100.9 Taean Thermal Bituminous 8 4,000 8,323 100.9 Solar
0.67 0.18 12.4 Small Hydro
2.20 1.04 21.8 Pyeongtaek Thermal BC Oil 4 1,400 843 28.9 Combined Cycle LNG 7 964 316 15.4 Seoincheon Combined Cycle LNG 16 1,800 3,100 81.1 Gunsan Combined Cycle LNG 3 718.4 1,423 93.3 Solar
0.26 0.08 13.9 Samryangjin Solar
3 0.89 13.8 15
Source: Company data (as of 1Q 2014)
Samryangjin Solar
3 0.89 13.8 Sejong Solar
4.93 1.30 12.2 Youngyam Solar
13.3 4.16 14.5 Gyeonggi Solar
2.5 0.72 13.3 TOTAL 57 8,909 14,014 75.5
15
74.5% 76.0% 76.2% 80.0% 75.5% 30% 40% 50% 60% 70% 80% 90% 2011 2012 2013 1Q 2013 1Q 2014
Increasing Historical Capacity Factor Capacity Factor (KOWEPO vs. Peers)
75.5% 88.5% 77.3% 81.3% 68.7% 50% 60% 70% 80% 90% 100% KOSEP KOMIPO KOSPO EWP 74.5% 76.0% 76.2% 80.0% 75.5% 30% 40% 50% 60% 70% 80% 90% 2011 2012 2013 1Q 2013 1Q 2014 75.5% 88.5% 77.3% 81.3% 68.7% 50% 60% 70% 80% 90% 100% KOSEP KOMIPO KOSPO EWP 16
16
74.5% 76.0% 76.2% 80.0% 75.5% 30% 40% 50% 60% 70% 80% 90% 2011 2012 2013 1Q 2013 1Q 2014
Source: Company data (as of 1Q 2014)
75.5% 88.5% 77.3% 81.3% 68.7% 50% 60% 70% 80% 90% 100% KOSEP KOMIPO KOSPO EWP
Source: Company data (as of 1Q 2014)
50 50 54 55 148 204 223 215 129 143 159 176 50 100 150 200 250 2011 2012 2013 1Q 2014 Coal Heavy Oil Combined(LNG)
Fuel Cost
(Unit: KRW / kWh)
costs
supply of the raw materials
term contracts with market volatility Coal LNG
Coal 27.5% LNG 64.2% B.C. Oil 8.4%
Chart Title
Fuel Cost Composition
50 50 54 55 148 204 223 215 129 143 159 176 50 100 150 200 250 2011 2012 2013 1Q 2014 Coal Heavy Oil Combined(LNG)
costs
supply of the raw materials
term contracts with market volatility
1,514 1,433 509 136 500 1,000 1,500 2,000 Indonesia Australia North America ⑵ Russia
Major Suppliers of Coal
(Unit: Kiloton)
Total 3,592 kilotons
Coal
Long-term 91% Short-term 9%
LNG
Long-term 100%
(1)
17
Coal 27.5% LNG 64.2% B.C. Oil 8.4%
Chart Title
Source: Company data (as of 1Q 2014)
1,514 1,433 509 136 500 1,000 1,500 2,000 Indonesia Australia North America ⑵ Russia
Total 3,592 kilotons
Note: ⑴ Represents fuel costs other than that required to generate electricity, such as fuel required to start up the generating units ⑵ Canada and U.S. 17
plant constructions and new business Power Plant Type Generation Capacity Construction Period Remarks New Plant
October 2012 ~December 2016
Taean #9, #10 Thermal 2,100MW October 2012 ~December 2016
Taean IGCC IGCC 380MW November 2011 ~November 2015
RPS standard Pyeongtaek 2nd Combined Cycle 946.5MW July 2012 ~October 2014
in summer of 2013 (GT construction completed in July 2013)
maximizing the rate of return
Equity Investment
Dongducheon Combined Cycle 1,880MW June 2012 ~December 2014
large capacity plant
and maintenance
18
Source: Company data (as of 1Q 2014) Dongducheon Combined Cycle 1,880MW June 2012 ~December 2014
large capacity plant
and maintenance
Garolim Tidal 520MW November 2014 ~February 2021
and maintenance
18
Power Plant Type Generation Capacity Remarks Equity Investment
and maintaining power plants
Equity Investment
India Maharashtra C/C 388MW
expected to complete in October 2014)
Laos Xe-Namnoi Hydro 410MW
19
Source: Company data (as of 1Q 2014)
19
Capital Expenditure Schedule
(Unit: KRW billion) 1,770.9 1,180.0 508.6 179.4 299.9 236.9 228.7 234.9 70.6 40.1 13.0 14.0
1,000.0 1,500.0 2,000.0 2,500.0 2014 2015 2016 2017 Expansion Maintenance Others
2,141.4
1,770.9 1,180.0 508.6 179.4 299.9 236.9 228.7 234.9 70.6 40.1 13.0 14.0
1,000.0 1,500.0 2,000.0 2,500.0 2014 2015 2016 2017 Expansion Maintenance Others
2,141.4 1,457.0 750.3 428.4
20
Source: Company data (as of 1Q 2014)
20
1,770.9 1,180.0 508.6 179.4 299.9 236.9 228.7 234.9 70.6 40.1 13.0 14.0
1,000.0 1,500.0 2,000.0 2,500.0 2014 2015 2016 2017 Expansion Maintenance Others
Section 4
Section 4
Capital Structure
Assets
Assets Ratio : 82.2%
5,287 5,840 7,154 7,293 2,335 2,618 4,013 4,132 2,952 3,222 3,141 3,161 1,000 2,000 3,000 4,000 5,000 6,000 7,000 8,000 2011 2012 2013 1Q 2014 (KRW billion) Total Assets Total Liability Total Shareholders' Equity
Liability Shareholders Equity Sales
5,287 5,840 7,154 7,293 2,335 2,618 4,013 4,132 2,952 3,222 3,141 3,161 1,000 2,000 3,000 4,000 5,000 6,000 7,000 8,000 2011 2012 2013 1Q 2014 (KRW billion) Total Assets Total Liability Total Shareholders' Equity
22
Sales EBITDA
Source: FSS (Financial Supervisory Service in Korea) (as of 1Q 2014)
Note: Financial data based on consolidated K-IFRS accounting standard
(1) (2) (2)
5,287 5,840 7,154 7,293 2,335 2,618 4,013 4,132 2,952 3,222 3,141 3,161 1,000 2,000 3,000 4,000 5,000 6,000 7,000 8,000 2011 2012 2013 1Q 2014 (KRW billion) Total Assets Total Liability Total Shareholders' Equity 22
Revenue
(KRW billion)
5,208 5,967 5,761 1,487 1,521 2,000 4,000 6,000 2011 2012 2013 1Q 2013 1Q 2014
EBITDA
(KRW billion)
503 603 565 177 196 200 400 600 800 2011 2012 2013 1Q 2013 1Q 2014 5,208 5,967 5,761 1,487 1,521 2,000 4,000 6,000 2011 2012 2013 1Q 2013 1Q 2014 50.0 55.7 99.4 60.0 99.3 27.9 30.7 43.6 32.2 43.1 20 40 60 80 100 2011 2012 2013 1Q 2013 1Q 2014
Leverage
(%)
503 603 565 177 196 200 400 600 800 2011 2012 2013 1Q 2013 1Q 2014
2.2 3.1 2.0 6.1 2.9 4.7 4.3 7.2 15.6 21.1 2 4 6 8 10 12 14 16 18 20 22 24 2011 2012 2013 1Q 2013 1Q 2014
Interest Coverage
(Times)
23
Source: Company data (as of 1Q 2014)
23 Note: 1. Debt consists of the sum of debentures (net of discount) and long-term borrowings (including current position) and short-term borrowing 2. Equity equals total shareholder’s equity 3. EBITDA is defined as earnings before interest expense, income taxes and depreciation and amortization.
50.0 55.7 99.4 60.0 99.3 27.9 30.7 43.6 32.2 43.1 20 40 60 80 100 2011 2012 2013 1Q 2013 1Q 2014 Debt(1)/Equity(2) Debt(1)/Capital
2.2 3.1 2.0 6.1 2.9 4.7 4.3 7.2 15.6 21.1 2 4 6 8 10 12 14 16 18 20 22 24 2011 2012 2013 1Q 2013 1Q 2014
EBIT/Gross Interest Expense Debt/EBITDA(3)
EBITDA(1) / Revenue Debt(2) / Equity(3) EBITDA(1) / Net Interest Expense
5.8 12.6 8.7 6.1 9.1 4 8 12 16
KOWEPOKOSEP KOMIPO KOSPO EWP
99.3 93.5 86.8 99.8 91.1 80.0 90.0 100.0 110.0
KOSEP KOMIPO KOSPO EWP (%) (Times) (%)
12.9 30.3 12.3 8.8 17.3 4 8 12 16 20 24 28 32
KOSEP KOMIPO KOSPO EWP
5.8 12.6 8.7 6.1 9.1 4 8 12 16
KOWEPOKOSEP KOMIPO KOSPO EWP
99.3 93.5 86.8 99.8 91.1 80.0 90.0 100.0 110.0
KOSEP KOMIPO KOSPO EWP
12.9 30.3 12.3 8.8 17.3 4 8 12 16 20 24 28 32
KOSEP KOMIPO KOSPO EWP
24
24 Note: 1. EBITDA is defined as earnings before interest expense, income taxes and depreciation and amortization. 2. Debt consists of the sum of debentures (net of discount) and long-term borrowings (including current position) and short-term borrowing 3. Equity equals total shareholder’s equity
Source: FSS, DART Filing (as of 1Q 2014)
5.8 12.6 8.7 6.1 9.1 4 8 12 16
KOWEPOKOSEP KOMIPO KOSPO EWP
99.3 93.5 86.8 99.8 91.1 80.0 90.0 100.0 110.0
KOSEP KOMIPO KOSPO EWP
12.9 30.3 12.3 8.8 17.3 4 8 12 16 20 24 28 32
KOSEP KOMIPO KOSPO EWP
(KRW billion)
Debt Maturity Profile Local vs. Foreign Currency
Foreign 46.9% (KRW 1,487.3 bn) (1) (1) (2) 80.3 100.4 404.2 570.4 897.2 237.1 881.2
100 200 300 400 500 600 700 800 900 1,000 2014 2015 2016 2017 2018 2019 2020
Fixed vs. Floating Rate Debt
Local 53.1% (KRW 1,683.4 bn) Source: Bloomberg data (as of 1Q 2014) (1) Floating 0.1% (KRW 3.4bn) 80.3 100.4 404.2 570.4 897.2 237.1 881.2
100 200 300 400 500 600 700 800 900 1,000 2014 2015 2016 2017 2018 2019 2020 25
Note: 1. Debt consists of the sum of debentures (excluding amortization of discount) and long-term borrowings (including current position). 2. Foreign currency debt portion is based on the net amount swapped into KRW 25
Source: Company data (as of 1Q 2014) Fixed 99.9% (KRW 3,167.3 bn) 80.3 100.4 404.2 570.4 897.2 237.1 881.2
100 200 300 400 500 600 700 800 900 1,000 2014 2015 2016 2017 2018 2019 2020~
Source: Bloomberg data (as of 1Q 2014)
<Guideline>
(30% of KRW 5 trillion which is the increased debt amount from 2012 to 2017) <Self-effort>
Type 2014 2015 2016 2017 Debt Amount Outlook 5,555.6 6,587.0 7,076.1 7,750.4 Guideline 4,674.3 5,396.3 5,738.6 6,210.7 Self-efforts 5,167.3 6,016.8 6,185.0 6,205.2
(Unit: KRW billion)
KOWEPO’s Plans to Downscale Debt
81% 128% 160% 174% 171% 170% 153% 166% 160% 138% 149% 148% 155% 2012 2013 2014 2015 2016 2017
Outlook Self-effort Guideline
<Guideline>
(30% of KRW 5 trillion which is the increased debt amount from 2012 to 2017) <Self-effort>
26
26
81% 128% 160% 174% 171% 170% 153% 166% 160% 138% 149% 148% 155% 2012 2013 2014 2015 2016 2017
Outlook Self-effort Guideline
Source: Company data (as of 1Q 2014)
Note: Total Liabilities / Total Shareholders’ Equity
Appendix
Appendix
Income Statement
2010 2011 2012 2013 1Q 2013 1Q 2014 Sales 4,572 5,208 5,967 5,761 1,487 1,521 Cost of Sales 4,277 5,030 5,717 5,576 1,383 1,428
(Unit: KRW billion)
Cost of Sales 4,277 5,030 5,717 5,576 1,383 1,428 Gross Profit 295 178 251 185 104 93 SG&A 39 55 60 65 15 10 Operating Net Income 256 123 190 120 90 83 Other Operating Income 4.4 5.0 3.6 3.1 0.8 1.1 Other Operating Expense 0.9 10.3 1.1 1.4 0.5 0.1 Other Income 15 2 2.6 10.4 (3) 4 Financial Income 47 13 75 35 29 23 Financial Expense 81 64 114 94 44 43 Share in Loss of Joint Ventures and Associates (2.5) (1.5) (4.9) 1.4 0.7 (0.6) 28 Income From Continuing Operations Before Income Tax 239 67 151 75 73 68 Income Tax Expense From Continuing Operations 55 25 46 (20) 16 18 Net Income From Continuing Operations 185 42 105 95 58 50 Net Income From Discontinued Operations 34
218 42 105 95 58 50
28 Decimal Difference adjusted Note: Financial data based on consolidated K-IFRS accounting standard
Balance Sheet
2010 2011 2012 2013 1Q 2013 1Q 2014 Assets Current Assets 1,348 1,182 1,280 1,343 1,331 1,295
(Unit: KRW billion)
Current Assets 1,348 1,182 1,280 1,343 1,331 1,295 Non-Current Assets 4,040 4,105 4,560 5,811 4,667 5,998 Total Assets 5,388 5,287 5,840 7,154 5,998 7,293 Liabilities Current Liabilities 995 938 797 684 900 894 Non-Current Liabilities 1,137 1,397 1,821 3,329 1,878 3,238 Total Liabilities 2,132 2,335 2,618 4,013 2,778 4,132 Stockholders’ Equity Capital Stock 1,443 1,192 1,192 1,192 1,192 1,192 29 Capital Stock 1,443 1,192 1,192 1,192 1,192 1,192 Capital Surplus 22 3 201 85 204 88 Retained Earnings 1,791 1,757 1,829 1,864 1,825 1,881 Total Stockholders’ Equity 3,256 2,952 3,222 3,141 3,221 3,161 Total Liabilities and Stockholders’ Equity 5,388 5,287 5,840 7,154 5,999 7,293
29 Decimal difference adjusted Note: Financial data based on consolidated K-IFRS accounting standard
Cash Flow Statement
2010 2011 2012 2013 1Q 2013 1Q 2014 Cash Flows from Operating Activities Net Income 218 42 105 95 58 50
(Unit: KRW billion)
Net Income 218 42 105 95 58 50 Non-cash Income & Expenses 546 478 498 487 138 171 Changes in Assets and Liabilities (52) (167) (50) (134) (139) 84 Other (88) (76) (39) 18 25 51 Net Cash Provided by Operating Activities 624 277 514 375 40 299 Cash Flows from Investing Activities Purchase of Fixed Asset (506) (452) (791) (1,606) (189) (320) Other, Net (12) 11 (60) 20 8 11 Net Cash Used in Investing Activities (518) (441) (851) (1,586) (181) (309) Cash Flows from Financing Activities 30 Cash Flows from Financing Activities Cash Inflows 968 721 1,269 2,064 108
(1,061) (422) (808) (753) (1) (2) Net Cash Used in Financing Activities (93) 299 461 1,311 107 (2) Cash and Cash Equiv. at End of Period 153 285 409 503 374 491
30 Decimal Difference adjusted Note: Financial data based on consolidated K-IFRS accounting standard