AI assistant
YGG — Investor Presentation 2016
Apr 28, 2016
51871_rns_2016-04-28_316af289-b799-485d-bcf0-f0edf5b70a9b.pdf
Investor Presentation
Open in viewerOpens in your device viewer
YG Group 1589TT
品質 Quality 速度 Speed
團隊 Team Work 卓越 Excellence
==> picture [132 x 103] intentionally omitted <==
May 2016
==> picture [117 x 94] intentionally omitted <==
==> picture [119 x 94] intentionally omitted <==
==> picture [133 x 42] intentionally omitted <==
Disclaimer
==> picture [637 x 10] intentionally omitted <==
The information contained in this document was verified by an independent third party. YG does is not responsible for the accuracy, fairness, and completeness of any information contained in this document. You should not assume any information in this document to be accurate, fair, nor complete. The information or opinions contained in this document is provided on a specified date, which YG reserves all right to update. YG has no obligation to notify you of any updates after a specific date or any development of information in the documents. YG will not accept any liability for any loss resulting from the use of this document or its contents or for other reasons related to this document.
This document does not constitute an offer or solicitation of an offer of purchase or acquisition to sell or issue shares of YG or any of its subsidiaries or related parties in any jurisdictions, does not serve as a part an offer or incentive, nor should be interpreted as such. Any part thereof or distribute the facts does not constitute the basis of any contract or commitment, and should not be relied upon in respect of any contract or commitment.
Your acceptance of this document constitutes your agreement that the information contained in the document is kept strictly confidential, securities researchers should have eligibility of the securities research and follow any relevant securities laws and regulations and restrictions of the appropriate jurisdiction before publishing research results on YG.
This document is provided for the securities researchers for use as their research reference only. Any part of the document cannot be photocopied, copied, forwarded, or in any manner, directly or indirectly transferred to any other person or for public announcement and for any other purpose.
==> picture [133 x 42] intentionally omitted <==
2
Executive Summar y
==> picture [660 x 10] intentionally omitted <==
- We are a 1[st] source supplier of ductile iron castings to the world’s top producers of wind turbines, injection molding machines and other industrial equipment .
==> picture [290 x 209] intentionally omitted <==
-
Our core competitive edge is built upon our superior scale, attention to detail in the manufacturing process and vertical integration.
-
We are one of the world’s largest independent foundries even though we have only a 0.5% share of the global market for ductile iron castings in 2013. We aim to benefit from the current trend towards increased outsourcing, and see ourselves as a consolidator in the fragmented, and growing global market for ductile iron castings.
-
In the next 3-5 years, we see an expanding customer base and opportunities in new product types as the drivers of top and bottom line growth.
==> picture [133 x 42] intentionally omitted <==
3
YGG Value Creation
==> picture [660 x 10] intentionally omitted <==
==> picture [189 x 109] intentionally omitted <==
----- Start of picture text -----
Competitive
Edge
----- End of picture text -----
==> picture [188 x 116] intentionally omitted <==
----- Start of picture text -----
Diversified
Revenue
Stream
----- End of picture text -----
==> picture [189 x 116] intentionally omitted <==
----- Start of picture text -----
Strategy for
Sustained
Growth
----- End of picture text -----
==> picture [133 x 42] intentionally omitted <==
4
YGG Value Creation
==> picture [660 x 10] intentionally omitted <==
==> picture [189 x 109] intentionally omitted <==
----- Start of picture text -----
Competitive
Edge
----- End of picture text -----
==> picture [188 x 116] intentionally omitted <==
----- Start of picture text -----
Diversified
Revenue
Stream
----- End of picture text -----
==> picture [189 x 116] intentionally omitted <==
----- Start of picture text -----
Strategy for
Sustained
Growth
----- End of picture text -----
==> picture [133 x 42] intentionally omitted <==
5
YGG’s Competitive Edge
==> picture [660 x 10] intentionally omitted <==
==> picture [132 x 132] intentionally omitted <==
----- Start of picture text -----
Attention to
Detail in the
Casting
Process
----- End of picture text -----
==> picture [132 x 132] intentionally omitted <==
----- Start of picture text -----
Experienced
Management
Team
----- End of picture text -----
==> picture [132 x 132] intentionally omitted <==
----- Start of picture text -----
Scale
Advantage
----- End of picture text -----
==> picture [47 x 39] intentionally omitted <==
==> picture [47 x 39] intentionally omitted <==
==> picture [132 x 132] intentionally omitted <==
----- Start of picture text -----
Cost
Advantage
----- End of picture text -----
==> picture [132 x 132] intentionally omitted <==
----- Start of picture text -----
-
One Stop
Shopping
(Vertical
Integration)
----- End of picture text -----
==> picture [37 x 49] intentionally omitted <==
==> picture [133 x 42] intentionally omitted <==
6
==> picture [87 x 71] intentionally omitted <==
----- Start of picture text -----
Attention
to Detail
----- End of picture text -----
Attention to Detail in the Castin Process g
==> picture [660 x 10] intentionally omitted <==
Materials Science Know-How
==> picture [115 x 79] intentionally omitted <==
-
The purity and concentration of 26 chemical elements is monitored at all stages of the production process.
-
Spheroidal graphite nodules enhance the strength of ductile iron. The highest recorded concentration is 300/mm[2] . YGG can achieve 280/mm[2] . Over the past ten years, YGG has helped one client reduce cycle times for their injection molding equipment to 4 seconds from 10 seconds by steadily improving nodule count.
Advanced Process Controls
==> picture [115 x 72] intentionally omitted <==
-
SOLIDCast software simulates thermal changes in the casting during the solidification process to show potential defects, greatly reducing failure rates.
-
YGG’s process control know-how allows us to produce Ductile Cast Iron with high yield strength and high toughness at low temperature.
Investment in Superior Plant Equipment and Design
==> picture [115 x 77] intentionally omitted <==
-
Proprietary Design: YGG stipulates its own specifications for key pieces of casting equipment, subcontracting production to an overseas supplier.
-
Allowance for Extra-Large Castings: Casting facilities can accomodate larger castings than those of YGG‘s peers, and overhead cranes are rated for heavier loads.
-
Advanced Inspection Equipment: YGG has invested in advanced testing equipment and performs precision testing services for customers with tight tolerance specifications.
==> picture [133 x 42] intentionally omitted <==
- Geothermal heating facilities maintain a stable temperature in the machine shop in both summer and winter to ensure precision in the machining process.
7
==> picture [69 x 64] intentionally omitted <==
----- Start of picture text -----
Scale
Advantage
----- End of picture text -----
Not Your Average Foundry
==> picture [620 x 10] intentionally omitted <==
Average Output Per Foundry*
Tonnes per annum 25,000 22,468 20,000 15,000 8,659 10,000 6,122 4,085 5,000 3,417 2,815 2,656 2,272 2,133 1,813 1,483 -
==> picture [85 x 49] intentionally omitted <==
==> picture [127 x 37] intentionally omitted <==
==> picture [34 x 31] intentionally omitted <==
==> picture [32 x 31] intentionally omitted <==
==> picture [31 x 32] intentionally omitted <==
- Based on 2013 output 112,339 tonnes per foundry. Source:Modern Casting Magazine, December 2014
==> picture [133 x 42] intentionally omitted <==
8
==> picture [69 x 64] intentionally omitted <==
----- Start of picture text -----
Scale
Advantage
----- End of picture text -----
Castin Ca acit g p y
==> picture [660 x 10] intentionally omitted <==
| Year | Foundry | Foundry | Design Capacity |
Max. Single Weight* |
|---|---|---|---|---|
| 1986 | YGA Taipei (Taiwan) | 8,400 T/Yr | 8 Tons | |
| 1995 | YGD Dongguan (China) | 18,000 T/Yr | 12 Tons | |
| 2002 | YGS Ningbo (China) | 36,000 T/Yr | 45 Tons | |
| 2002 | YGL Ningbo (China) | 36,000 T/Yr | 25 Tons | |
| 2008 | YGB Liyang (China) | 60,000 T/Yr | 75 Tons | |
| 2016 | YGW Jiangsu (China) | 60,000 T/Yr | ||
| subtotal | 218,400 T/Yr | |||
| New Capacity Plan | ||||
| YG-Taichung Harbor (Taiwan) | 60,000 T/yr | Energy Application | ||
| YG-Thailand phase I | 48,000 T/yr | Non-Energy Application | ||
| Total | 326,400 T/Yr | |||
*The maximum size of casting that can be produced at each respective foundry.
9
==> picture [69 x 64] intentionally omitted <==
----- Start of picture text -----
One Stop
Shopping
----- End of picture text -----
One Sto Sho in p pp g
==> picture [660 x 10] intentionally omitted <==
-
Vertical and horizontal process integration.
-
We provide end-to-end satisfaction of customer needs from pattern design, casting, welding, painting, machining and assembly – all at YGG.
==> picture [226 x 227] intentionally omitted <==
----- Start of picture text -----
Design Casting
Total
Assembly Machining
Solution
Welding Painting
----- End of picture text -----
Casting
==> picture [110 x 38] intentionally omitted <==
----- Start of picture text -----
Machining
----- End of picture text -----
==> picture [110 x 40] intentionally omitted <==
----- Start of picture text -----
Inspection
----- End of picture text -----
==> picture [110 x 40] intentionally omitted <==
----- Start of picture text -----
Welding
----- End of picture text -----
Assembly
==> picture [133 x 42] intentionally omitted <==
10
==> picture [69 x 64] intentionally omitted <==
----- Start of picture text -----
Cost
Advantage
----- End of picture text -----
Cost Advantage
YGG’s cost competitiveness stems from:
-
Low RM cost: Cash purchases and pro-active inventory management
-
Economies of scale in production
-
Attention to detail: low defect rate of 0-3% reduces waste.
-
Vertical integration: Yeo-Tian, a 100%-owned steel scrap merchant, helps YGG lower scrap steel acquisition costs.
==> picture [133 x 42] intentionally omitted <==
==> picture [366 x 431] intentionally omitted <==
----- Start of picture text -----
RMB/kg
5700 Scrap Steel Price
5200
Market Price
4700
YGG Class-A Scrap Cost
4200
3700
3200
2700
2200
1700
1200
Jan-08 Jan-09 Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15
RMB/kg
6200 Pig Iron Price
5200 Market Price
YGG purchase price
4200
3200
2200
1200
Jan-08 Jan-09 Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15
----- End of picture text -----
==> picture [16 x 8] intentionally omitted <==
----- Start of picture text -----
11
----- End of picture text -----
==> picture [69 x 64] intentionally omitted <==
----- Start of picture text -----
Manage-
ment
Team
----- End of picture text -----
Experienced and Stable Management Team
==> picture [102 x 121] intentionally omitted <==
Hsien-Ming Chang Founder and Chairman Over 35-yrs experience Chairman of YGG Co.
==> picture [77 x 91] intentionally omitted <==
==> picture [76 x 90] intentionally omitted <==
Wu-Chi Chen
Andy Tsai Vice Chairman
Executive Vice President
General Manager of Dong-Guan YGD Co. 45-yrs experience
38-yrs experience
General Manager of Shieh-Yih Machinery Co. Metal Industries R&D Centre
Vice President of YGG Co.
==> picture [77 x 89] intentionally omitted <==
==> picture [76 x 89] intentionally omitted <==
Wen-Lung Chang Executive Vice President
Fred Kong
Vice President, Sales Director
Chairman of YGA Co. 24-yrs experience General Manager of YGG Co.
9-yrs experience
General Manager of Suzhou Liang-Chi Motor Vice President of Suzhou TECO Co.
==> picture [74 x 92] intentionally omitted <==
==> picture [73 x 89] intentionally omitted <==
Rui Guo
Vicky Lin Vice President, Finance Director
Vice President, R&D Director
19-yrs experience Engineer of Jiang-Dong Machinery Co.
11-yrs experience Deloitte Taiwan
==> picture [75 x 89] intentionally omitted <==
==> picture [74 x 89] intentionally omitted <==
Ching-Hsiung Hsu Vice President
Tai-Fon Lin
Vice President
General Manager of Ningbo YGS Co. 41-yrs experience Vice President of Chen-Hsing Industrial Co.
General Manager of Ningbo YGL Co. 11-yrs experience Vice President of GS Machinery Co.
12
YGG Value Creation
==> picture [654 x 10] intentionally omitted <==
==> picture [189 x 109] intentionally omitted <==
----- Start of picture text -----
Competitive
Edge
----- End of picture text -----
==> picture [188 x 116] intentionally omitted <==
----- Start of picture text -----
Diversified
Revenue
Stream
----- End of picture text -----
==> picture [189 x 116] intentionally omitted <==
----- Start of picture text -----
Strategy for
Sustained
Growth
----- End of picture text -----
13
1st Source Supplier to Global Leaders
==> picture [124 x 92] intentionally omitted <==
==> picture [97 x 44] intentionally omitted <==
==> picture [181 x 280] intentionally omitted <==
==> picture [123 x 92] intentionally omitted <==
==> picture [270 x 44] intentionally omitted <==
==> picture [223 x 280] intentionally omitted <==
==> picture [124 x 92] intentionally omitted <==
==> picture [213 x 44] intentionally omitted <==
==> picture [194 x 280] intentionally omitted <==
14
Revenue b A lication y pp
==> picture [660 x 10] intentionally omitted <==
| 0% 10% 20% 30% 40% 50% 60% 70% |
0% 10% 20% 30% 40% 50% 60% 70% 1Q16/1Q15 Revenue by Application 60% 20% 20% 62% 23% 15% Energy Injection Molding machine Industrial Machinery 1Q15 1Q16 |
48% 25% 27% 59% 22% 19% Energy Injection Molding machine Industrial Machinery 2014 2015 2014/2015 Revenue by Application |
|---|---|---|
==> picture [133 x 42] intentionally omitted <==
15
1Q16 Revenue b Customer y
==> picture [654 x 10] intentionally omitted <==
==> picture [656 x 304] intentionally omitted <==
----- Start of picture text -----
1Q16 Main Customers 2015 Main Customers
Sumitomo
Sumitomo
Nissei, DEMAG, Envision, Milacron, DEMAG,
Milacron, 2.7% 2.5% 3.6% 3.3% 2.7% S group,
17.2%
3.4% GE energy,
K, 3.9%
ZF, 2.7% 21.2%
K, 3.6%
Elekta,
4.3%
Engel, 5.5%
Gamesa, Engel, 4.8%
6.2%
Gamesa, GE energy,
7.1% 14.1%
Nordex, Nordex,
8.8% 8.6%
S group,
20.1%
----- End of picture text -----
==> picture [133 x 42] intentionally omitted <==
16
YGG Value Creation
==> picture [654 x 10] intentionally omitted <==
==> picture [189 x 109] intentionally omitted <==
----- Start of picture text -----
Competitive
Edge
----- End of picture text -----
==> picture [188 x 116] intentionally omitted <==
----- Start of picture text -----
Diversified
Revenue
Stream
----- End of picture text -----
==> picture [189 x 116] intentionally omitted <==
----- Start of picture text -----
Strategy for
Sustained
Growth
----- End of picture text -----
17
YGG 5-Year Goals
==> picture [660 x 10] intentionally omitted <==
New Products, New Customers
==> picture [161 x 98] intentionally omitted <==
----- Start of picture text -----
Establish New
Production Base
----- End of picture text -----
Group capacity expansion 100%
To be One of The World’s Leading Manufacturer of Ductile Casting Iron
==> picture [133 x 42] intentionally omitted <==
18
New Products New Customers ,
==> picture [660 x 10] intentionally omitted <==
We are receiving enthusiastic interest from new and existing customers. This should increasingly allow YGG to pick and choose our products, leading to a higher end product mix and enhanced profitability.
==> picture [268 x 44] intentionally omitted <==
----- Start of picture text -----
Product
----- End of picture text -----
==> picture [268 x 44] intentionally omitted <==
----- Start of picture text -----
Customer
----- End of picture text -----
==> picture [268 x 45] intentionally omitted <==
----- Start of picture text -----
Wind Power
----- End of picture text -----*
==> picture [268 x 45] intentionally omitted <==
----- Start of picture text -----
Worldwide Windmill Producers
----- End of picture text -----
==> picture [268 x 56] intentionally omitted <==
----- Start of picture text -----
-
Earth Moving and Agricultural
Equipment
----- End of picture text -----
==> picture [268 x 44] intentionally omitted <==
----- Start of picture text -----
US Multinationals
----- End of picture text -----
==> picture [268 x 44] intentionally omitted <==
----- Start of picture text -----
Automotive Stamping Molds
----- End of picture text -----
==> picture [268 x 44] intentionally omitted <==
----- Start of picture text -----
Major Global Automaker
----- End of picture text -----
==> picture [273 x 44] intentionally omitted <==
----- Start of picture text -----
Overhead Cranes, Infrastructure
----- End of picture text -----
==> picture [268 x 44] intentionally omitted <==
----- Start of picture text -----
Manufacturers, Municipalities
----- End of picture text -----
*Existing application
==> picture [133 x 42] intentionally omitted <==
Note: These are product areas and customers that we are targeting to drive growth. In most cases, there are no commitments from customers to do business with YGG at this time, though in most cases target customers have expressed interest in YGG or have approached us.
19
Consolidating Share in a Fragmented, Growing Market
==> picture [620 x 10] intentionally omitted <==
Market Growth
- Modern Casting Magazine estimates that global shipments of ductile iron reach a total of 25.06mn tonnes in 2013. Worldwide top 5 countries is Chinese, Germany, Japan, India and South Korea.
YGG as Consolidator
-
YGG’s share of the global ductile cast iron market is only 0.5% and our output represents only 1% of the total output of Chinese foundries.
-
Given the high number of small and inefficient players in the market (30K foundries in China alone), we believe that we can steadily increase our share.
Industry Trends Favor YGG
-
One of the ductile iron industry’s most pronounced trends is the migration of production capacity to Asia, in particular China, India and South Korea. While production output in these countries has risen rapidly, there has been a steady decline in production in Europe, Japan and Russia.
-
YGG is one of a handful independent foundries that can meet the quality and quantity demands for large modern castings. YGG has been upgrading its facilities while competitors in mature markets have been scaling down their output. For example, from 2007-2013, average annual output per foundry in Japan declined from 4,089 tonnes to 2,656 tonnes.
==> picture [133 x 42] intentionally omitted <==
20
2016 Outlook
==> picture [620 x 10] intentionally omitted <==
• Shipments: We shipped 152 k tonnes in 2015. After the completion of YGW (Jiangsu) earlier this year, Y2016 shipment target has been raised from 165 k tonnes to 175~180 K tonnes.
• Product Mix:
| (% of total revenue) | 2013 | 2014E | 2015 | 2016F 70-85 15-30 |
|---|---|---|---|---|
| Energy | 41 | 48 | 59 | |
| Non-Energy | 59 | 52 | 41 |
• Capex:
| Year NTD$ million |
2014E | 2015 | 2016F | 2017F |
|---|---|---|---|---|
| 548 | 1,653 | 2,000 | 2,300 |
==> picture [133 x 42] intentionally omitted <==
21
Our Commitment to Shareholders
==> picture [660 x 10] intentionally omitted <==
==> picture [231 x 179] intentionally omitted <==
==> picture [234 x 182] intentionally omitted <==
-
We pledge that our primary focus will be the maximization of returns to our shareholders via the profitable long-term growth of our ductile iron casting business
-
We aim to sustain revenue and earnings growth superior to that of our peers and the overall industry
-
We intend to maintain a cash dividend payout in excess of 50%
22
Financial Results
==> picture [133 x 42] intentionally omitted <==
23
Revenues and Operating Profit
==> picture [660 x 10] intentionally omitted <==
Gross Margin % Operating Margin %
==> picture [672 x 319] intentionally omitted <==
----- Start of picture text -----
31.3% 32.8%
28.6%
18.7% 18.7%
23.1%
8,122 14.6% 1,516
20.0%
7,206 1,349
10.4%
5,899
5,261 5,261
7.6%
861
547
402
1,913
2011 2012 2013 2014 2015 1Q16 2011 2012 2013 2014 2015 1Q16
Revenues NTD$ million Operating Profit NTD$ million
----- End of picture text -----
==> picture [133 x 42] intentionally omitted <==
24
Financial Hi hli hts g g
==> picture [660 x 10] intentionally omitted <==
==> picture [672 x 341] intentionally omitted <==
----- Start of picture text -----
ROE % ROA % EPS NTD
12.24
14.6
14.1 9.78
5.36
9.9 10.2 1,349
3.72
9.0
6.9
1,002
3.79
6.8
6.3
6.0
3.8 541
370
298
2011 2012 2013 2014 2015 1Q16 2011 2012 2013 2014 2015 1Q16
Net Income NTD$ million
----- End of picture text -----
==> picture [133 x 42] intentionally omitted <==
25
Five-year P&L (Consolidated)
==> picture [660 x 10] intentionally omitted <==
| NTD$ million |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 | YOY (%) | YOY (%) | YOY (%) | YOY (%) | YOY (%) |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2011 | 2012 | 2013 | 2014 | 2015 | |||||||
| 18.9 | 0.0 | 12.1 | 22.2 | 12.7 | |||||||
| Sales Revenue |
4,425 | 5,261 | 5,261 | 5,899 | 7,206 | 8,122 | |||||
| (5.1) | 15.5 | 38.8 | 33.8 | 18.2 | |||||||
| Gross Profit | 1,108 | 1,052 | 1,215 | 1,687 | 2,258 | 2,668 | |||||
| (29.8) | 36.1 | 57.4 | 56.5 | 12.4 | |||||||
| OP Profit | 572 | 402 | 547 | 861 | 1,349 | 1,516 | |||||
| (35.9) | 26.2 | 57.3 | 81.1 | 35.4 | |||||||
| Income before tax |
573 | 368 | 464 | 730 | 1,321 | 1,789 | |||||
| (36.2) | 24.5 | 46.2 | 85.1 | 34.7 | |||||||
| Net Income | 466 | 298 | 370 | 541 | 1,002 | 1,349 | |||||
| (36.2) | 1.9 | 41.4 | 82.5 | 25.2 | |||||||
| EPS (NTD$) | 5.83 | 3.72 | 3.79 | 5.36 | 9.78 | 12.24 | |||||
==> picture [133 x 42] intentionally omitted <==
26
Five-year Balance Sheet (Consolidated)
| NT$ million | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | YOY(%) | YOY(%) | YOY(%) | YOY(%) | YOY(%) |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2011 | 2012 | 2013 | 2014 | 2015 | |||||||
| TOTAL ASSETS | 6,999 | 8,627 | 8,365 | 9,506 | 11,678 | 15,590 | 23.3 | (3.0) | 13.6 | 22.9 | 33.5 |
| Cash | 688 | 944 | 1,430 | 1,557 | 2,942 | 5,408 | 37.2 | 51.5 | 8.9 | 89.0 | 83.8 |
| NR & AR | 1,255 | 1,654 | 1,403 | 1,938 | 1,994 | 2,483 | 31.7 | (15.1) | 38.1 | 2.9 | 24.5 |
| Inventory | 661 | 992 | 941 | 1,106 | 1,411 | 1,304 | 50.2 | (5.2) | 17.5 | 27.6 | (7.6) |
| Fixed Asset | 3,826 | 4,338 | 3,997 | 4,021 | 4,310 | 5,252 | 13.4 | (7.9) | 0.6 | 7.2 | 21.9 |
| TOTAL LIABILITIES | 2,541 | 3,544 | 2,664 | 3,207 | 3,621 | 4,935 | 39.5 | (24.8) | 20.4 | 12.9 | 36.3 |
| Bank Loans | 1,883 | 2,649 | 1,856 | 1,789 | 412 | 500 | 40.7 | (29.9) | (3.6) | (77.0) | (21.5) |
| NP & AP | 403 | 553 | 478 | 977 | 1,200 | 1,134 | 37.4 | (13.5) | 104.4 | 22.8 | (5.5) |
| Accrued Expenses | 125 | 162 | 175 | 274 | 405 | 502 | 30.1 | 7.7 | 56.6 | 48.0 | 23.7 |
| TOTAL EQUITY | 4,458 | 5,083 | 5,702 | 6,299 | 8,057 | 10,654 | 14.0 | 12.2 | 10.5 | 27.9 | 32.2 |
| Capital | 800 | 800 | 1,009 | 1,009 | 1,049 | 1,180 | 0.0 | 26.1 | 0.0 | 4.0 | 12.5 |
| Additional Paid-in Capital |
3,166 | 3,166 | 3,548 | 3,548 | 4,046 | 6,092 | 0.0 | 12.1 | 0.0 | 14.0 | 50.6 |
| Retained Earnings | 811 | 1,109 | 1,316 | 1,666 | 2,315 | 2,998 | 36.7 | 18.7 | 26.6 | 38.9 | 29.5 |
| A/R Turnover Days | 89 | 102 | 107 | 106 | 102 | 101 | |||||
| Inventory Turnover Days |
81 |
75 | 91 | 92 | 96 | 93 | |||||
| A/P Turnover Days | 41 | 41 | 47 | 63 | 80 | 78 |
27
Dividend Pa out y
==> picture [660 x 10] intentionally omitted <==
| ( NTD Million ) | 2011 | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|---|
| Net income | 298 | 370 | 541 | 1,002 | 1,349 |
| Cash dividend | 13 | 262 | 353 | 667 | 1,004 |
| Dividend p/s (NT$) | 0.15 | 2.6 | 3.5 | 6.36 | 8.5 |
| Cash yield (%) | 0.33*1 | 6.1*2 | 2.4*3 | 2.7*4 | 3.7*5 |
| Payout ratio (%) | 4 | 71 | 65 | 67 | 74 |
Notes:
-
2011 yield is based on YGG’s closing share price 45.0 NTD on Sep.13, 2012; the day before ex-dividend day.
-
2012 yield is based on YGG’s closing share price 42.7 NTD on July 17, 2013; the day before ex-dividend day.
-
2013 yield is based on YGG’s closing share price 146.5 NTD on June 23, 2014; the day before ex-dividend day.
-
2014 yield is based on YGG’s closing share price 224.5 NTD on June 30, 2015; the day before ex-divided day.
-
2015 yield is based on YGG’s closing share price 233 NTD on Mar 11, 2016
==> picture [133 x 42] intentionally omitted <==
28
| Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
Quarterly P&L (Consolidated) NTD$ million 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 Sales Revenue 1,169 1,415 1,631 1,684 1,636 1,949 1,787 1,834 1,863 2,188 2,129 1,942 Gross Profit 296 367 484 540 491 641 562 564 582 704 659 723 OP Profit 135 166 260 300 294 404 313 338 317 413 328 458 Income before tax 113 162 249 206 267 398 297 359 311 443 471 564 Net Income 85 124 187 145 208 300 226 268 233 308 369 439 EPS (NTD$) 0.72 1.05 1.58 1.23 1.76 2.54 1.91 2.27 1.97 2.61 3.12 3.72 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NTD$ million |
1Q13 | 2Q13 | 3Q13 | 4Q13 | 1Q14 | 2Q14 | 3Q14 | 4Q14 | 1Q15 | 2Q15 | 3Q15 | 4Q15 |
| Sales Revenue |
1,169 | 1,415 | 1,631 | 1,684 | 1,636 | 1,949 | 1,787 | 1,834 | 1,863 | 2,188 | 2,129 | 1,942 |
| Gross Profit |
296 | 367 | 484 | 540 | 491 | 641 | 562 | 564 | 582 | 704 | 659 | 723 |
| OP Profit | 135 | 166 | 260 | 300 | 294 | 404 | 313 | 338 | 317 | 413 | 328 | 458 |
| Income before tax |
113 | 162 | 249 | 206 | 267 | 398 | 297 | 359 | 311 | 443 | 471 | 564 |
| Net Income |
85 | 124 | 187 | 145 | 208 | 300 | 226 | 268 | 233 | 308 | 369 | 439 |
| EPS (NTD$) |
0.72 | 1.05 | 1.58 | 1.23 | 1.76 | 2.54 | 1.91 | 2.27 | 1.97 | 2.61 | 3.12 | 3.72 |
Notes: EPS calculations is based on 2015 stock share 118,140K.
==> picture [133 x 42] intentionally omitted <==
29
Appendix
==> picture [133 x 42] intentionally omitted <==
30
Compare of Nodularity & Metallurgical
==> picture [660 x 10] intentionally omitted <==
Graphite number≒300 Graphite number100-200
==> picture [152 x 155] intentionally omitted <==
==> picture [152 x 146] intentionally omitted <==
Under-Nodulanzing
Graphite Floating
==> picture [133 x 42] intentionally omitted <==
==> picture [148 x 146] intentionally omitted <==
==> picture [149 x 146] intentionally omitted <==
31
The Castin Process g
==> picture [660 x 10] intentionally omitted <==
==> picture [638 x 339] intentionally omitted <==
==> picture [133 x 42] intentionally omitted <==
32
Castin A lications g pp
==> picture [660 x 10] intentionally omitted <==
==> picture [650 x 349] intentionally omitted <==
==> picture [133 x 42] intentionally omitted <==
33
Weldin Service g
==> picture [660 x 10] intentionally omitted <==
==> picture [613 x 309] intentionally omitted <==
==> picture [133 x 42] intentionally omitted <==
34
Assembl Service y
==> picture [654 x 10] intentionally omitted <==
==> picture [446 x 359] intentionally omitted <==
35
A lications I pp
==> picture [660 x 10] intentionally omitted <==
==> picture [644 x 325] intentionally omitted <==
==> picture [133 x 42] intentionally omitted <==
36
A lications II pp
==> picture [660 x 10] intentionally omitted <==
==> picture [618 x 307] intentionally omitted <==
==> picture [133 x 42] intentionally omitted <==
37
Global metal castin out ut g p
==> picture [620 x 10] intentionally omitted <==
2013 Global metal casting output by materials
- Global casting output for 2013 is 103,230 thousand tons.
• The share of Gray iron, Ductile, Steel, Aluminum, Copper, 、 、 Others is 46.3% 24.3% 、 、 、 10.8% 14.9% 1.7% 2.0% respectively. Ductile cast iron has the highest growth.
==> picture [245 x 289] intentionally omitted <==
----- Start of picture text -----
Others,
Copper
2.0%
casting,
1.7%
Aluminium
Casting,
14.9% Gray cast
Cast Steel, iron,
10.8% 46.3%
Ductile
cast iron,
24.3%
----- End of picture text -----
==> picture [133 x 42] intentionally omitted <==
Source : Modern Casting Magazine, 2015
38
Scale Advantage
==> picture [660 x 10] intentionally omitted <==
2013 Primary Ductile Iron Producing Countries and Output
Million Tonnes 12 10.9 • YGG is substantially larger than the average local Chinese 10 foundry. In 2013, YGG’s ductile 8 cast iron output accounted for 6 1.6% of total Chinese output, 4.3 4 while there are nearly 30,000 1.6 1.4 2 foundries in China 1.0 0.9 0.7 0.7 0.7 0.4 0
==> picture [324 x 38] intentionally omitted <==
Source : Modern Casting Magazine, 2015
==> picture [133 x 42] intentionally omitted <==
39
Main casted components in a wind turbine
==> picture [654 x 10] intentionally omitted <==
==> picture [609 x 428] intentionally omitted <==
40
Source : FTI intelligence, Dec 2014
YG’s com etition p
==> picture [654 x 10] intentionally omitted <==
41
41
Source : FTI intelligence, Dec 2014
Global demand of castings for different turbine size
==> picture [620 x 10] intentionally omitted <==
Castings Share of total MW Wind Turbine Size (Kg/MW) in 2013 (%) < 1.5MW 12000 2.8% , 1.5MW 21000 24.6% , 1.51 – 2.5MW 17220 55.0% , 2.51 – 4.99MW 18178 15.5% , ≥ 5.0MW 21263 2.1% , Avera e wei ht 18169 100.0% g g ,
Source : FTI intelligence, Dec 2014
42
Growth in size of wind turbines I
==> picture [620 x 10] intentionally omitted <==
==> picture [659 x 363] intentionally omitted <==
==> picture [133 x 42] intentionally omitted <==
43
Growth in size of wind turbines II
==> picture [660 x 10] intentionally omitted <==
==> picture [560 x 391] intentionally omitted <==
----- Start of picture text -----
Customer S
2.3MW
16 Tons
Customer A
5.0MW
67 Tons
----- End of picture text -----
==> picture [133 x 42] intentionally omitted <==
44
Wind Turbine OEM market share
==> picture [660 x 10] intentionally omitted <==
| 2014 Global Wind Turbine OEM Market Share | 2014 Global Wind Turbine OEM Market Share | 2014 Global Wind Turbine OEM Market Share | 2014 Global Wind Turbine OEM Market Share | 2014 Wind Turbine OEM Market Share in China | 2014 Wind Turbine OEM Market Share in China | 2014 Wind Turbine OEM Market Share in China | |
|---|---|---|---|---|---|---|---|
| Rank | Company | Country | Market share% | Rank | Company | Market share% | |
| 1. | Vestas | Denmark | 13.2% | 1. | Goldwind 金風 | 18.9% | |
| 2 | Goldwind | China | 10.3% | 2 | United Power聯合動力 | 11.14% | |
| 3 | Enercon(Senvion) | Germany | 10.1% | 3 | Ming Yang明陽 | 8.81% | |
| 4 | Siemens | Germany | 8.0% | 4 | Envision 遠景 | 8.40% | |
| 5 | Sulzon Group | India | 6.3% | 5 | XEMC湘電 | 7.63% | |
| 6 | GE | U.S. | 4.9% | 6 | Shanghai Electric 上海電氣 (JV with Siemens) |
7.47% | |
| 7 | Gamesa | Spain | 4.6% | ||||
| 8 | United Power | China | 3.9% | 7 | DEC 東方電氣 | 5.56% | |
| 9 | Ming Yang | China | 3.7% | 8 | HZ海裝風電 | 4.90% | |
| 10 | Nordex | Germany | 3.4% | 9 | Yunada遠達風電 | 3.85% | |
Source:GWEC, 2015 |
10 | Sinovel華銳風電 | 3.38% | ||||
| 18 | Vestas | 1.12% | |||||
| 21 | GE | 0.39% | |||||
| 23 | Gamesa | 0.26% |
==> picture [133 x 42] intentionally omitted <==
Source : China Wind Energy Association, 2015
45
US Unsubsidized Levelized Cost of Energy Comparison
==> picture [654 x 10] intentionally omitted <==
==> picture [705 x 415] intentionally omitted <==
46