Beruflich Dokumente
Kultur Dokumente
December 2011
Disclaimer
This presentation material is being presented to you solely for your information only and may not be taken away 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 is not an offer or sale of the securities of Korea Electric Power Corporation ("KEPCO" or the "Company") in the United States and does not constitute a prospectus or other offering circular, in whole or in part. 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 have not been independently verified. No representations or warranties, express or implied, are made as to, and no reliance should be placed on, the accuracy, fairness or completeness of the information presented or contained in this presentation. Neither the 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 presentation material contains certain estimated unaudited financial information relating to the financial condition and results of operations of KEPCO and its six wholly-owned generation subsidiaries ("GENCOs") as of and for the year ended December 31, 2009, which is presented on a combined basis by simply adding the non-consolidated information of KEPCO and the GENCOs after adjusting for major intercompany transactions among those entities. Such information represents preliminary internal estimates made by KEPCO based on Korean GAAP. Such information has neither been audited nor reviewed by KEPCOs independent accountants or any other independent public accountants, and may differ significantly from the actual results of operations of KEPCO and/or the GENCOs of and for the year ended December 31, 2009 and accordingly should not be relied upon for investment, including but not limited to purchase of any securities, or for other purposes.
Table of Contents
l
ll lll
COMPANY PROFILE
BUSINESS & OPERATION FINANCIALS Overseas Business
lV
I. Company Profile
Company Profile
(A1 / A )
(A1 / A )
Assets : 99.6 Trillion Revenues : 39.4 Trillion
(100%)
(100%)
(100%)
(100%)
Generation
91% market share in Korean power market
KHNP
KOSEP
Thermal & Renewable
Assets: 5,479 Bn Revenues: 4,228 Bn
KOMIPO
Thermal & Renewable
Assets: 5,140 Bn Revenues: 4,840 Bn
WP
Thermal & Renewable
Assets: 4,499 Bn Revenues: 4,767Bn
KOSPO
Thermal & Renewable
Assets: 5,010 Bn Revenues: 5,153Bn
EWP
Thermal & Renewable
Assets: 4,519 Bn Revenues: 4,573 Bn
Others**
KEPCO E&C
Engineering Service
(74.9%)
(75.0%)
LG U+ KOGAS
(7.5%)
KEPID
Retail Metering
(29.0%)
KEPCO NF
Nuclear Fuel
KDHC
District Heating
(19.6%)
** Others include only major subsidiaries and affiliates of KEPCO other than 6 GENCOs
* % of KEPCOs ownership is as of Dec. 2011 * Assets and Revenues are as of Dec 31, 2010
2012 (F)
: 4.4%1)
7.6
8 7
10.1 5.4 6.3 6.5 4.9 5.7 4.5 3.1 4.7 4.2 5 5
2.4
6.1
4.8 3.6(P)
3.8
2.5 0.2
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
312
332
349
369
385
394
Forecast from 2012 : Based on the 5th Basic Plan of Long-Term Electricity Supply & Demand by the Ministry of Knowledge & Economy Actual results may differ from the forecast
15.5% 5%
55% 22% 8.1%
81.9
9.6% 4.8%
102.4
105.9 67.6
5.8%
Residential
Commercial
Industrial
Average
Average
90.0
Tariff (1)
Formula1)
Fair Rate of Return
(Weighted Average Cost of Capital)
Cost of Debt (after tax) Debt Proportion Operating Income (1 - tax rate) + Investment Income from GENCOs
Basis of tariff adjustment subject to further discussion between the government and KEPCO Cost of Equity is determined by CAPM (Capital Asset Pricing Model) : Risk Free Rate + Market Risk Premium x Beta Utility plant minus accumulated depreciation minus revaluation reserve Working Capital : Cash operating expense
KEPCO
Authorization Put into Effect
MKE
(Ministry of Knowledge & Economy)
Deliberations
Discussion
MOSF
(Ministry of Strategy & Finance)
Consultation
Tariff (2)
Historical Tariff Adjustment
Effective
Dec 05
2.8%
Dec 06 No Change
-
Jan 07
2.1%
Jan 08
Nov 08
4.5%
Jun 09
3.9%
Aug 10
3.5%
Aug 11
4.9%
Dec 11
4.5%
0.0%
0.0% 0.0% 4.2% 0.0% -3.2% 0.0% 3.0% 0.0% 2.3% 2.0% 0.0% 2.0% 4.4% 0.0% 4.5%
1.0%
8.1%
6.5%
5.8%
6.1%
6.5%
Fuel Cost Pass-thru From July 2011 Incentive Regulation In mid to long-term Tariff Schedules by Voltage In mid to long-term
Fuel Cost-adjusted Tariff System (Monthly Adjustment) Fuel Cost-adjusted Tariff System (Monthly Adjustment)
Current Commercial, Educational, Industrial Sectors Tariff gaps among sectors to be reduced
+ +
By Type of Usage
By Voltages
Annual Adjustment
Annual Adjustment
All Costs
Mar
Apr
May
Jun
Jul
Aug
Sep
(S) Standard Fuel Cost(3M Avg) (M1) Moving Avg Fuel Cost(3M Avg)
Difference(S-M1) to be reflected
after 2 months after 2 months
Adjustment Adjustment
Difference(S-M2) to be reflected
Current Status
Fuel Cost Adjusted Tariff System has been suspended by the Government
Account Receivables have been recorded since August, 2011
* Fuel import price will be in KRW term for oil, LNG and coal, which will be derived from Foreign Trade Statistics by Korea Customs Service. * This slide shows only an example of how the system currently under review may operate, which is subject to further adjustment.
10
3Q 2010
41% LNG
3Q 2011
43%
46%
Coal
43%
35%
Coal Nuclear
43%
Nuclear2)
36% 6%
6%
1) Generation of renewable energy, less than 0.1% of the total generation is included 2) Generation of Hydro accounts for approximately 1% of the total generation
Fuel Expense
Unit Price & FX Rate Change Fuel Expense yoy 13.5% 9.4% 24.2% (KRW Bn) B.Coal
3Q 2010
B. Coal* 99.4 787.4 606.7
3Q 2011
112.8 861.7 753.8
3Q 2010
5,660 5,788 1,325 564 396 13,733
3Q 2011
6,632 6,892 1,201 647 372 15,744
LNG*
B.C. Oil** KRW/USD
1,164.6
1,095.4
* 1,000Won/ton
-5.9%
** Won/liter
11
2010(A)
2015(E)
2020(E)
2024(E)
31.1%
37.2%
44.0%
48.5%
2009~2010 Result : Cost reduction of KRW223 bn through joint purchase of coal from China and Australia
Based on the 5th Basic Plan of Long-Term Electricity Supply & Demand of the MKE
12
III. Financials
13
Capital Structure
Capital Structure*
Total SHs Equity
Financials
Total Liability
KRW 55.6 Tn (USD 47.1 Bn) * Consolidated basis as of Sept. 30, 2011
2007
2008
2009
2010
3Q 2011
5.9
4.6
USD 88%
3.0
1.9 0.2 0.7 0.6 2011 2012 2013 2014 2015 2016 2017 2018 & after
* Debt : KEPCO + GENCOs, as of Sept. 30, 2011
14
Financials
OPERATING REVENUE
Sale of electric power Revenues for Other Business OPERATING EXPENSE Fuel Purchased Power Depreciation Maintenance Research & development Other expenses Other business OTHER REVENUES OTHER EXPENSES OPERATING INCOME FINANCE INCOME(LOSS) EQUITY INCOME(LOSS) OF AFFILIATES GAIN(LOSS) ON DIPOSAL OF AFFILIATES Income before income tax Income tax expenses NET INCOME Non controlling interest CONTROLLING INTEREST
28,857
27,572 1,285 27,699 13,758 3,687 4,431 948 300 3,022 1,555 569 93 1,634 -1,404 66 -52 243 -371 -128 57 -185
31,641
29,859 1,782 31,947 15,788 5,342 4,414 965 346 3,082 2,009 640 156 177 -1,733 118 4 -1,435 -123 -1,313 58 -1,370
9.6%
8.3% 38.7% 15.3% 14.8% 44.9% -0.4% 1.9% 15.4% 2.0% 29.2% 12.5% 67.9% -89.1% -23.4% 78.8% 107.1% -690.5% -133.0% -927.8% 0.7% -641.0%
Net Income(Controlling Interest) decreased by KRW 1,185 billion Net Loss of KRW 1,370 billion
15
Investment Plan
Capital Expenditure Projection
13,124 17,184 17,900
4,719
4,810
(26%)
(27%) (30%) (10%) ( 7%)
Financials
18,091
3,818
(21%) (29%) (32%) ( 12%) ( 6%)
17,660
3,973
5,650
(22%) (32%)
(32%)
(28%)
4,877
(36%)
Thermal Generation 5,426 1,759 1,186 2013(E) 5,065 2,057 915 2015(E)
(29%)
( 12%) ( 5%)
2011(E) (% of total)
Current Capacity 2010End 1) Nuclear 17,716 (20) Coal 24,205 LNG 14,274 KEPCO Oil 4,478 Group Renewable 425 Others2) 4,462 Sub-total 65,560 IPP 10,518 Total 76,078
Annual Net Increase 2014 2015 1,400 752 3,350 1,000 241 915 -6 3,387 4,265 1,537 1,149 4,924 5,414
Total 18,200 (14) 7,947 950 2,945 -55 29,987 6,528 36,515
Future Capacity 2024End 35,916 (34) 32,152 15,224 4,478 3,370 4,407 95,547 17,046 112,593
* Based on 5th Basic Plan of Long-Term Electricity Supply & Demand as of Dec. 2010 1) ( ): number of nuclear units 2) Others: Pumped storage, etc.
16
Major Statistics
Operating Profit Margin1) Net Profit Margin2)
Financials
2007
2008
2009
2010
3Q 2011
2007
2008
2009
2010
3Q 2011
Return on Equity5)
2007
2008
2009
2010
3Q 2011
2007
2008
2009
2010
3Q 2011
1) Operating Profit Margin : Operating Income/Op. Revenues 2) Net Profit Margin : Net Income/Op. Revenues * Based on consolidated financial statements
3) Interest Coverage Ratio : EBITDA/Total Interest Expense 4) EBITDA Margin : EBITDA/Operating Revenues 5) Return on Equity (ROE) : Net Income/Shareholders Equity
17
Sales Plan
KEPCO E&C1)
74.9%
53
KEPCO KPS2)
75.0%
321
LG U+3)
7.5%
247
KEPID4)
29.0%
Total
22
643
To be sold by 2012
* Book Value (KRW Bn) : As of Nov. 30, 2011 1) KEPCO Engineering & Construction Company (Formerly known as KOPEC) (20% IPO was completed in Dec. 2009) 2) Korea Plant Service & Engineering Co., Ltd. (20% IPO was completed in Dec. 2007) 3) LG U+ (Formerly known as LG Telecom)
18
19
Overseas Business
Period Jan-11 Mar-99 Feb-06 Apr-07 Oct-05 Apr-07 Oct-09 ~ ~ ~ ~ ~ ~ ~ Jun-36 Jun-22 Mar-12 Apr-27 Jan-34 Apr-57 Nov-35
Projects in Progress China China Saudi Arabia Mexico UAE UAE Neimenggu Shanxi Rabigh Norte Shuweihat S3 BOO M&A/BOO BOO BOO BOO EPC Wind power plant Coal-fired plant Oil-fired plant Gas-fired plant Gas-fired plant
Period Oct-05 Apr-07 Jul-09 Sep-10 Mar-14 Dec-09 ~ ~ ~ ~ ~ Jan-34 Apr-57 Mar-33 May-38 Mar-39
~ May-20
* Projects in Operation : Generation projects with construction completed or in commercial operation ** Capacity for KEPCOs equity ownership 1) BOO : Build, Operate & Own 2) BOT : Build, Operate & Transfer
20
Overseas Business
Contract Amount : USD18.6 Bn (Subject to change based on price escalation provisions) Contract Term : Dec. 2009 to May. 2020 Scope of Major Services : Design and construction of 4 nuclear units, supply of nuclear fuel, technical support, training and education Target Completion : Unit #1(May 2017), #2(May 2018), #3(May 2019), #4(May 2020) Key Contract Parties and Functions
UAE ENEC KEPCO
Architecture Engineering
Maintenance
Nuclear Fuel
Main Equipment
Turbine Generator
Construction
Construction
21
Overseas Business
Fuel
Country
Investment Fuel Secured (KRW Bn) (Ton) 455.0 79.0 18.5 615.8 7.5 Mn t 2.0 Mn t 2.5 Mn t 2.0 Mn t 7.0 Mn t
Australia
Ownaview Coal Mine Moolarben Coal Mine Cockatoo Coal Limited Bayan Resources
Coal
Indonesia
Adaro Energy
Longdaliq Coal Mine Coal Sub-total Cree East Mine
3.5 Bn t
0.5 Bnt Exploration Exploration 32,000 t 216,000 t 27,000 t Uranium Sub-total Total
1.5
10.0
71.5
1239.8
3.0 Mn t
3.0 Mn t 27.0 Mn t 300 t 740 t 510 t 1,550 t
Uranium
Waterbury Lake Mine Denison Imouraren Uranium Mine Gas Hill Uranium Mine
22
Overseas Business
Project Name Cote Divoire-Liberia-Sierra Leone-Guinea Interconnection Project Consultancy Services for Transmission Line and Substation Project Consultancy Service for Transmission and Distribution Project Rehabilitation of 17 Substations EPC Project Moinak Transmission Line EPC Project Pakistan, Bhutan etc
Period Dec. 08 - Apr. 12 Jun. 11 - Aug. 14 Dec. 12 - Sep. 13 Mar. 11 - Dec. 13 Mar. 11 - Oct. 12 -
Contract Prices (U$ Mn) 2.3 5.2 2.1 95.0 46.0 4.6 155.2
Project Name
Period
2.7
2.3 46.0 3.8 2.9 100.0 157.7
23
Appendix
General Information
Establishment : Jan. 1, 1982
Company Type : Government Invested Company Paid in Capital : KRW 3.2 trillion (USD 2.7 billion)*
Major Business : Electric Power Supply (Generation, Transmission & Distribution) Fiscal Year : From January 1 to December 31 Number of Employees : 37,283 (KEPCO + GENCOs)* Head Office : 411 Youngdong-daero, Gangnam-gu, Seoul,135-791, Korea Homepage : www.kepco.co.kr * (As of Dec. 31, 2010)
KoFC*
Govt.
30%
21%
Underlying Shares KRX since Aug. 1989 Stock Symbol : 015760
3%
22% Underlying 14% ADR 10%
100%
* Korea Finance Corporation : Following the split of Korea Development Bank (KDB) into KoFC and KDB Financial Group, KDBs entire shares in KEPCO were transferred to KoFC (100% owned by the government) on Oct. 28, 2009. ** Total shares listed : 641,964,077 Cecilia(Hyangjoo) Oh Senior Manager 822-3456-4266 cecilia@kepco.co.kr Jay(Jong-hyun) Park Assistant Manager 822-3456-4265 pjh2000@kepco.co.kr *** Underlying shares : ADR = 1:2
24