LG Display Analyst Report
¸ñÇ¥ÁÖ°¡
26,000¿ø
(BUY)
ÁÖ°¡¹è¼öÆò°¡¹æ¹ý
FTFE ¸ðµ¨
EV/EBITDA
¸ñÇ¥ÁÖ°¡, ÀÇ°ß
½ÃÀå ºÐ¼®
LGDÀÇ ¸ÅÃâºñÀ²Â÷Æ®
-TV ½ºÅ©¸°, PC ¸ð´ÏÅÍ, ³ëÆ®ºÏÀÌ ÁÖ¼ö¿äÁ¦Ç°
½ÃÀå ºÐ¼®
½Ç¹°°æ±â ħü¿¡ µû¸¥ ÀüÀÚÁ¦Ç° ¼ö¿ä°¨¼Ò
-`LCDÆгÎÀÇ ±Þ°ÝÇÑ °¡°ÝÇ϶ô°ú »êÃâ·® µÐÈ
»ó¹Ý±â
ÇϹݱâ
±â¾÷ºÐ¼®
LCDÆгΠ900¸¸´ë¸¦ »ý»êÇÏ¸ç ¼¼°è½ÃÀåÁ¡À¯À² 22%¸¦ ´Þ¼º
-`»ï¼ºÀüÀÚ¸¦ Á¦Ä¡°í 1À§ µî±Ø
09³âµµºÎÅÍ 8¼¼´ë ¶óÀÎ ÀÛµ¿ º»°ÝÈ!
±â¾÷ºÐ¼®
ȯ À²
¸ÅÃâ¿¡¼ ¼öÃâÀÌ Â÷ÁöÇÏ´Â ºñÀ²ÀÌ Àý´ëÀû!
±â¾÷ºÐ¼®
ȯ À²
3ºÐ±â ÀÌÈÄ È¯À²ÀÇ ±Þµî!
±â¾÷ºÐ¼®
´ëÂ÷°Å·¡
±Þ°ÝÇÑ
»óȯ
¼ÕÀÍ°è»ê¼
¼ÕÀÍ°è»ê¼
2006
2007
2008E
2009E
2xxxE
¸ÅÃâ¾×
10,201.0
14,163.0
15,850.8
15,970.2
17,616.5
¸ÅÃâ¿ø°¡
10,688.0
12,077.0
12,980.0
14,154.5
14,959.3
¸ÅÃâÃÑÀÌÀÍ
(487.0)
2,086.0
2,870.8
1,815.7
2,657.2
ÆǸŠ¹× ÀÏ¹Ý °ü¸®ºñ
458.0
595.1
797.2
906.9
994.5
ÀΰǺñ
50.0
92.0
109.0
106.0
129.0
°¨°¡»ó°¢ºñ
3.0
7.0
7.0
6.0
6.0
±âŸ
405.0
496.0
859.0
1,319.0
1¡¦(»ý·«)
|
116)
(892)
(1838)
(161)
(1306)
±âŸ
0
0
(283)
(5)
(91)
À繫Ȱµ¿¿¡¼ÀÇ Çö±ÝÈ帧
600
(564)
(312)
(1149)
(853)
´Ü±âÂ÷ÀÔ±ÝÀÇ Áõ°¡(°¨¼Ò)
0
0
(128)
(789)
(665)
Àå±âÂ÷ÀÔ±ÝÀÇ Áõ°¡(°¨¼Ò)
632
74
99
38
89
»çäÁõ°¡(°¨¼Ò)
400
(81)
41
(127)
0
À¯µ¿¼ºÀå±âºÎäÀÇ Áõ°¡(°¨¼Ò)
(432)
(557)
(117)
(111)
(89)
¹è´ç±Ý
0
0
(268)
(280)
(251)
ÀÚº»±Ý Áõ°¡(°¨¼Ò)
0
0
0
0
0
±âŸ
0
0
0
0
0
Á¶Á¤Ç׸ñ
0
0
0
0
0
Çö±ÝÁõ°¨
(676)
322
(110)
66
2591
´ëÂ÷´ëÁ¶Ç¥
12¿ù 31ÀÏ ±âÁØ
2006
2007
2008E
2009E
2xxxE
À¯µ¿ÀÚ»ê
2,732
5,644
6,020
6,713
7,297
Çö±Ý
788
1,110
740
869
1,073
´Ü±â¿¹±Ý
0
785
1,148
1,238
1,765
À¯°¡Áõ±Ç
0
0
0
0
0
¸ÅÃâä±Ç
1,049
2,463
2,344
2,695
2,657
Àç°íÀÚ»ê
735
681
1,xxx
949
908
±âŸ
159
606
778
963
895
ºñÀ¯µ¿ÀÚ»ê
10,084
7,750
9,590
9,089
9,269
ÅõÀÚÀÚ»ê
1,110
808
869
979
1,059
À¯ÇüÀÚ»ê
8,860
6,831
8,479
7,754
7,848
¹«ÇüÀÚ»ê
114
112
242
196
205
±âŸ
0
0
0
161
157
ÀÚ»êÃÑ°è
12,816
13,394
15,609
15,80