You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
<strong>GS건설</strong>(<strong>006360</strong>)<br />
플랜트 부문 추정<br />
(단위: 십억원) 2001 2002 2003 2004 2005 2006E 2007E 2008E 2009E 2010E<br />
2005-2010<br />
5yr CAGR(%)<br />
국내 207.7 272.1 681.7 292.2 578.4 751.3 826.5 809.9 850.4 867.5 8.4<br />
신규수주 해외 654.7 609.2 853.2 783.0 904.6 796.0 1,034.9 1,241.8 1,117.7 1,095.3 3.9<br />
합계 862.4 881.3 1,534.9 1,075.2 1,483.0 1,547.4 1,861.3 2,051.8 1,968.1 1,962.8 5.8<br />
국내 24.1 30.9 44.4 27.2 39.0 48.6 44.4 39.5 43.2 44.2<br />
비중(%) 해외 75.9 69.1 55.6 72.8 61.0 51.4 55.6 60.5 56.8 55.8<br />
합계 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0<br />
국내 131.2 289.1 560.4 401.6 710.4 899.5 1,081.5 1,199.0 1,313.9 1,398.4 14.5<br />
수주잔고 해외 1,005.4 1,250.5 1,013.0 1,519.4 1,656.6 1,709.4 1,936.9 2,270.8 2,448.8 2,561.2 9.1<br />
합계 1,136.6 1,539.6 1,573.4 1,921.0 2,367.0 2,609.0 3,018.4 3,469.8 3,762.6 3,959.7 10.8<br />
국내 11.5 18.8 35.6 20.9 30.0 34.5 35.8 34.6 34.9 35.3<br />
비중(%) 해외 88.5 81.2 64.4 79.1 70.0 65.5 64.2 65.4 65.1 64.7<br />
합계 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0<br />
국내 242.7 313.3 423.1 222.2 269.6 562.2 644.5 692.4 735.6 782.9 23.8<br />
매출액 해외 388.5 269.6 157.1 276.6 767.4 743.2 807.4 908.0 939.7 982.8 5.1<br />
합계 631.2 582.9 580.2 498.8 1,037.0 1,305.4 1,451.9 1,600.4 1,675.2 1,765.7 11.2<br />
국내 38.5 53.7 72.9 44.5 26.0 43.1 44.4 43.3 43.9 44.3<br />
비중(%) 해외 61.5 46.3 27.1 55.5 74.0 56.9 55.6 56.7 56.1 55.7<br />
합계 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0<br />
국내 18.6 16.1 15.6 9.5 13.3 11.4 11.6 12.4 12.4 12.4<br />
매출총이익율 해외 1.3 (4.2) (6.7) 0.6 6.6 5.6 8.4 10.3 10.5 10.6<br />
합계 7.9 6.7 9.5 4.6 8.3 8.1 9.9 11.2 11.3 11.4<br />
국내 45.1 50.4 66.0 21.1 35.8 64.0 75.0 85.8 91.0 96.9 22.0<br />
매출총이익 해외 5.1 (11.3) (10.5) 1.7 50.3 41.7 68.2 93.3 98.3 104.5 15.8<br />
합계 49.9 39.1 55.1 22.9 86.1 105.8 143.2 179.2 189.2 201.5 18.5<br />
국내 90.5 129.2 119.7 92.0 41.6 60.5 52.4 47.9 48.1 48.1<br />
비중(%) 해외 9.5 (29.2) (19.7) 8.0 58.4 39.5 47.6 52.1 51.9 51.9<br />
신규수주/<br />
매출액(배)<br />
수주잔고/<br />
매출액(배)<br />
합계 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0<br />
국내 0.9 0.9 1.6 1.3 2.1 1.3 1.3 1.2 1.2 1.1<br />
해외 1.7 2.3 5.4 2.8 1.2 1.1 1.3 1.4 1.2 1.1<br />
합계 1.4 1.5 2.6 2.2 1.4 1.2 1.3 1.3 1.2 1.1<br />
국내 0.5 0.9 1.3 1.8 2.6 1.6 1.7 1.7 1.8 1.8<br />
해외 2.6 4.6 6.4 5.5 2.2 2.3 2.4 2.5 2.6 2.6<br />
합계 1.8 2.6 2.7 3.9 2.3 2.0 2.1 2.2 2.2 2.2<br />
자료: <strong>GS건설</strong>, 미래에셋증권 리서치센터 추정<br />
42 2006.04.13
Change language