September 23, 2019 Korea Morning Focus

Company News & Analysis Major Indices Close Chg Chg (%) (004370/Buy/TP: W320,000) KOSPI 2,091.52 11.17 0.54 Global expansion KOSPI 200 276.44 1.52 0.55 KOSDAQ 649.07 3.36 0.52

Osstem Implant (048260/Buy/TP: W77,000) Turnover ('000 shares, Wbn) Volume Value Comment on tax penalty disclosure KOSPI 577,244 5,402 KOSPI 200 71,956 3,375 KOSDAQ 827,749 4,340

Market Cap (Wbn) Value KOSPI 1,398,475 KOSDAQ 227,802

KOSPI Turnover (Wbn) Buy Sell Net Foreign 2,036 1,992 45 Institutional 1,099 918 182 Retail 2,241 2,456 -215

KOSDAQ Turnover (Wbn) Buy Sell Net Foreign 519 486 34 Institutional 146 172 -26 Retail 3,652 3,648 4

Program Buy / Sell (Wbn) Buy Sell Net KOSPI 1,568 1,378 190 KOSDAQ 473 446 26

Advances & Declines Advances Declines Unchanged KOSPI 492 305 97 KOSDAQ 652 551 107

KOSPI Top 5 Most Active Stocks by Value (Wbn) Price (W) Chg (W) Value Electronics 49,200 50 736 Baekkwang Mineral 7,040 1,310 295 Products Maniker 1,360 140 207 Hynix 82,200 -500 194 KODEX Leverage 12,470 120 165

KOSDAQ Top 5 Most Active Stocks by Value (Wbn) Price (W) Chg (W) Value Eagle Vet 10,650 1,250 255 KMW 75,800 3,800 168 Harim 3,860 210 154 Olipass 24,800 -5,800 107 ViroMed 176,000 -8,000 96 Note: As of September 20, 2019

This document is a summary of a report prepared by Mirae Asset Daewoo Co., Ltd. (“Mirae Asset Daewoo”) and published on our website. Please review the compliance notices contained in the original report. Information and opinions contained herein have been compiled in good faith from sources deemed to be reliable. However, the information has not been independently verified. Mirae Asset Daewoo makes no guarantee, representation or warranty, express or implied, as to the fairness, accuracy or completeness of the information and opinions contained in this document. Mirae Asset Daewoo accepts no responsibility or liability whatsoever for any loss arising from the use of this document or its contents or otherwise arising in connection therewith. Information and opinions contained herein are subject to change without notice. This document is for informational purposes only. It is not and should not be construed as an offer or solicitation of an offer to purchase or sell any securities or other financial instruments. This document may not be reproduced, further distributed or published in whole or in part for any purpose.

Nongshim (004370 KS) Global expansion

Food & Beverage 3Q19 preview: Overseas revenue growth likely remains strong For 3Q19, we forecast Nongshim to post a 6.2% YoY increase in revenue (W601bn) and Earnings Preview a 5.8% YoY gain in operating profit (W23bn; OP margin of 3.8%) on a consolidated September 20, 2019 basis. In Korea, we look for revenue and operating profit growth of 4.5% and 12.0% YoY, respectively. While increased sales of instant noodles, beverages, and bottled water should support revenue, domestic operating profit growth should be modest, despite a low base in 3Q18. Amid heightened competition in existing products and the release of new products, SG&A expenses (slotting fees for new products, fees to (Maintain) Buy remain on shelves, and promotional spending) likely increased. Overseas instant noodle sales (the US, China, Japan, Australia, and Vietnam) are Target Price (12M, W) 320,000 continuing to display strong growth (3Q19 forecast: +12.6% YoY), unlike the situation in Korea. By region, we expect instant noodle sales to expand 15.2% YoY in the US (supported by channel diversification and geographical expansion to the southern US) Share Price (09/20/19, W) 247,000 and 7.2% YoY in China (aided by expansion to the western region for and Kimchi Ramyun). Expected Return 30% US market expansion With the Los Angeles plant reaching maximum capacity, Nongshim is investing US$200mn to build a second plant in Corona, California. The investment is intended to OP (19F, Wbn) 90 aid the company’s US expansion (to the East Coast and central and southern regions) Consensus OP (19F, Wbn) 91 and its penetration of the Canadian and Mexican markets. The new capacity is needed for Nongshim to realize its long-term goal of becoming the no. 1 instant noodle player EPS Growth (19F, %) -5.4 in the US. The second plant will measure 37.6 acres, three times the size of the first Market EPS Growth (19F, %) -27.8 plant. Nongshim plans to break ground in 2020, with operation targeted for end-2021. P/E (19F, x) 18.9 For financing, half of the US$200mn will be capital investments from Nongshim, and Market P/E (19F, x) 13.1 the other half will come from the US subsidiary’s cash reserves and outside loans. The new plant will likely include four production lines: two for fried instant noodles (one KOSPI 2,091.52 packaged and one cup), one for dried noodles, and one for fresh noodles. Market Cap (Wbn) 1,502 The US has the world’s sixth largest instant noodle market (US$1bn in 2017; +0.9% Shares Outstanding (mn) 6 YoY), just ahead of Korea. We estimate the US instant noodle market to expand at 2.2% Free Float (%) 49.6 CAGR during 2018-22. By brand, Maruchan (Japan) accounts for 46% of the US market, followed by Nissin Foods (Japan) at 30% and Nongshim at 19%. Nongshim has steadily Foreign Ownership (%) 19.8 expanded its market share, supported by: 1) improving perceptions of instant noodles; Beta (12M) 0.36 2) Nongshim’s ability to satisfy consumers’ desire for new and exotic flavors, or “ethnic 52-Week Low 214,000 foods”; 3) the expansion of the cup instant noodle market; 4) diversification beyond traditional channels to modern trade channels; and 5) geographical expansion. 52-Week High 313,500 Nongshim’s 2019-20 strategy in the US consists of: 1) broadening its product lineup in (%) 1M 6M 12M modern trade channels (Shin Ramyun Black, non-fried instant noodles, cup instant Absolute 8.1 -17.9 2.1 noodles, etc.); 2) securing shelf presence in all of the stores operated by key channels Relative 1.3 -14.6 13.4 (e.g., Walmart, Costco, and Kroger); 3) expanding vendors in southern states (including Texas); and 4) increasing the number of Hispanic and Caucasian customers. US 150 Nongshim KOSPI consumers favor fusion ramen, and ramen is a popular menu item in restaurants. We expect the company to continue to raise its brand recognition through 130 premiumization, a marketing focus on spicy flavors, sports sponsorships, and social media activities. 110

90 Maintain Buy and TP of W320,000 Looking toward 2020, we expect competitive pressure in the domestic instant noodle 70 9.18 1.19 5.19 9.19 market to ease amid fewer new product rollouts, while overseas markets should continue rapid growth. At a 2019-20F P/B of 0.7x, we believe the stock is excessively undervalued, given that Nongshim is growing into a global brand in overseas markets, Mirae Asset Daewoo Co., Ltd. driven by solid growth in the US, China, and Vietnam.

[ F&B] FY (Dec.) 12/16 12/17 12/18 12/19F 12/20F 12/21F Revenue (Wbn) 2,217 2,208 2,236 2,356 2,441 2,526 Woon-mok Baek +822-3774-1679 OP (Wbn) 90 96 89 90 97 103 [email protected] OP margin (%) 4.1 4.3 4.0 3.8 4.0 4.1

NP (Wbn) 199 91 84 80 93 95 EPS (W) 32,764 14,905 13,858 13,103 15,320 15,580 ROE (%) 11.6 5.0 4.5 4.2 4.7 4.6

P/E (x) 10.1 23.8 18.4 18.9 16.1 15.9 P/B (x) 1.1 1.1 0.8 0.7 0.7 0.7 Dividend yield (%) 1.2 1.1 1.6 1.6 1.6 1.8 Note: All figures are based on consolidated K-IFRS; NP refers to net profit attributable to controlling interests Source: Company data, Mirae Asset Daewoo Research estimates

Analysts who prepared this report are registered as research analysts in Korea but not in any other jurisdiction, including the U.S. PLEASE SEE ANALYST CERTIFICATIONS AND IMPORTANT DISCLOSURES & DISCLAIMERS IN APPENDIX 1 AT THE END OF REPORT.

Osstem Implant (048260 KQ/Buy)

Comment on tax penalty disclosure

MedTech  Osstem Implant disclosed that an audit resulted in tax penalties.  Analyst’s insight: Negative in the short term Issue Comment

September 23, 2019 Osstem Implant disclosed that an audit resulted in tax penalties

- Osstem Implant has disclosed that the regional office of the National Tax Service Mirae Asset Daewoo Co., Ltd. imposed W41.5bn in tax penalties following an audit for fiscal years 2014 through 2018. [MedTech/Healthcare Solutions] Analyst’s insight: Negative in the short term Choong-hyun Kim, CFA +822-3774-1740 - We believe the main area of contention is return allowances—specifically, whether [email protected] unavoidable expenses related to the disposal of returned products can be treated as cost of goods sold.

- When disposal of a returned product is inevitable, Osstem Implant debits the sales return account (reducing the value of sales) and revises the tax invoice accordingly, treating the related expenses as cost of goods sold. This is an industry-wide accounting practice in Korea and abroad. Osstem Implant cited a similar case in which the Supreme Court recognized sales return allowances as an unavoidable and customary sales expense.

- The penalties are payable by end-November 2019. However, Osstem Implant is highly likely to challenge the legality of the taxation. Therefore, the amount, payment method (installments, etc.), and due date are subject to change, depending on the ruling. The penalties, if any, will be treated as non-operating expenses.

- Beyond the penalty issue, we believe a bigger problem could be potential changes in how purchase returns are treated, according to the final ruling in this case.

- The tax penalties are likely to hurt investor sentiment in the near term. We recommend closely monitoring Osstem Implant’s response and the regulatory outcome.

Analysts who prepared this report are registered as research analysts in Korea but not in any other jurisdiction, including the U.S. PLEASE SEE ANALYST CERTIFICATIONS AND IMPORTANT DISCLOSURES & DISCLAIMERS IN APPENDIX 1 AT THE END OF REPORT.

Mirae Asset Daewoo Research Key Universe Valuations September 23, 2019

※All data as of close September 19, 2019, unless otherwise noted.

19F Earnings growth Mkt Cap Price P/E (x) P/B (x) ROE (%) Ticker Company Div Yield OP EPS (Wbn) (W) (%) 19F 20F 19F 20F 19F 20F 19F 20F 19F 20F 005930 293,713 49,200 2.9 -53.4 23.9 -46.6 21.4 15.3 12.6 1.3 1.2 8.8 10.0 000660 SK Hynix 59,842 82,200 1.8 -85.3 102.4 -84.1 94.0 24.2 12.5 1.2 1.1 5.2 9.5 005380 Hyundai Motor 27,670 129,500 3.1 67.7 4.7 142.3 10.8 10.0 9.0 0.5 0.5 5.2 5.5 035420 NAVER 25,876 157,000 0.2 -23.3 105.7 -50.8 169.4 81.1 30.1 3.8 3.4 5.9 14.5 012330 23,684 248,500 1.6 10.3 7.8 25.4 8.8 10.2 9.4 0.7 0.7 7.4 7.4 051910 LG Chem 23,225 329,000 1.8 -35.9 64.2 -45.2 95.2 31.9 16.3 1.4 1.4 4.7 8.7 068270 22,523 175,500 - - - - 0.0 0.0 005490 POSCO 20,402 234,000 4.3 -21.1 -1.8 55.3 -0.7 7.8 7.8 0.4 0.4 5.9 5.7 055550 20,319 42,850 14.3 5.4 11.3 0.9 5.8 5.7 0.5 0.5 9.3 8.6 051900 LG H&H 19,710 1,262,000 0.9 12.8 9.7 16.5 10.7 24.8 22.4 5.4 4.6 20.3 19.1 017670 SK Telecom 19,258 238,500 4.2 11.4 3.3 -58.6 71.4 14.9 8.7 0.8 0.7 5.7 9.3 105560 KB Financial Group 18,481 44,200 10.3 4.1 12.6 3.2 5.4 5.2 0.5 0.4 9.3 8.9 000270 Motors 17,836 44,000 1.8 20.5 19.7 54.5 16.7 10.0 8.6 0.6 0.6 6.3 7.0 028260 Samsung C&T 17,489 92,200 2.2 -16.8 41.4 -39.5 16.8 17.0 14.6 0.6 0.6 4.2 4.1 015760 KEPCO 16,402 25,550 - 305.3 - - - 26.7 0.2 0.2 - 0.9 006400 Samsung SDI 16,297 237,000 0.4 22.3 40.8 14.1 34.5 20.9 15.5 1.3 1.2 6.4 8.0 096770 SK Innovation 15,580 168,500 4.7 -37.5 28.9 -60.6 85.6 24.3 13.1 0.8 0.8 3.6 6.5 018260 Samsung SDS 15,514 200,500 1.2 13.6 15.8 13.2 15.8 21.8 18.8 2.4 2.2 11.3 12.0 034730 SK Holdings 15,057 214,000 2.3 3.5 23.6 -50.2 14.0 13.5 11.9 0.8 0.8 6.5 6.9 032830 Samsung Life 14,520 72,600 - - - - 0.0 0.0 033780 KT&G 14,210 103,500 4.1 12.8 5.6 17.5 5.1 13.4 12.8 1.6 1.5 12.7 12.6 003550 LG Corp. 12,269 71,100 3.2 17.2 15.4 5.5 15.6 6.4 5.5 0.6 0.6 10.5 11.1 010950 S-Oil 11,483 102,000 1.3 10.0 148.5 39.0 265.3 33.2 9.1 1.7 1.5 5.4 17.7 036570 NCsoft 11,438 521,000 1.2 4.9 73.6 31.4 51.5 20.8 13.7 3.5 2.9 21.3 26.5 035720 11,355 135,500 0.1 184.9 132.6 205.6 127.5 72.3 31.8 2.1 2.0 3.0 6.5 086790 11,079 36,900 11.5 6.2 9.6 8.5 4.5 4.1 0.4 0.4 9.0 8.9 066570 LG Electronics 10,784 65,900 1.1 -11.8 30.9 -20.9 81.5 12.1 6.7 0.8 0.7 6.6 11.1 000810 Samsung F&M 10,754 227,000 - - - - 0.0 0.0 009540 KSOE 8,776 124,000 - 215.7 - 27.2 215.0 169.0 0.7 0.7 0.3 0.4 011170 Lotte Chemical 8,603 251,000 4.2 -35.3 21.0 -39.4 30.8 9.0 6.9 0.6 0.6 7.3 9.0 010130 Korea Zinc 8,284 439,000 2.5 14.1 2.3 26.3 -2.0 12.4 12.7 1.2 1.1 10.2 9.3 251270 8,205 95,700 16.8 50.4 24.2 35.1 34.6 25.6 1.7 1.6 5.3 6.7 090430 AmorePacific 8,155 139,500 0.8 -15.7 30.9 -9.8 31.4 27.2 20.7 2.1 1.9 6.6 8.1 024110 7,733 13,450 6.0 3.0 3.9 2.0 4.9 4.8 0.4 0.4 8.5 8.1 091990 Celltrion Healthcare 7,599 52,800 - 214.5 745.0 180.7 78.6 28.0 4.2 3.8 5.7 14.8 009150 Samsung Electro-Mechanics 7,581 101,500 1.1 -39.9 36.8 -3.0 -7.6 12.4 13.4 1.4 1.3 12.4 10.3 030200 KT 7,194 27,550 4.0 9.5 1.0 18.2 5.3 8.8 8.4 0.5 0.5 6.0 6.0 018880 Hanon Systems 6,566 12,300 - - - - 0.0 0.0 267250 5,879 361,000 5.1 78.7 2.1 154.0 4.5 8.6 8.2 0.7 0.6 8.6 8.5 Holdings 032640 LG Uplus 5,872 13,450 4.8 -13.0 8.7 -18.0 12.3 14.9 13.2 0.8 0.8 5.7 6.2 086280 5,700 152,000 2.2 13.5 4.6 23.2 21.9 10.6 8.7 1.2 1.1 11.9 13.1 004020 5,331 39,950 1.9 6.1 22.5 53.1 31.9 8.7 6.6 0.3 0.3 3.5 4.3 000720 Hyundai E&C 5,289 47,500 1.1 22.4 10.8 49.0 7.3 9.3 8.7 0.8 0.7 8.9 8.9 034220 LG Display 5,224 14,600 - - - - - 28.1 0.4 0.4 - 1.4 010140 5,210 8,270 - - - - - 33.3 0.7 0.7 - 2.4 071050 Korea Investment Holdings 4,269 76,600 - - - - 0.0 0.0 047810 Korea Aerospace 4,011 41,150 0.5 72.1 -6.3 265.3 -18.9 19.2 23.7 3.3 3.0 18.9 13.3 271560 Orion 3,918 99,100 0.6 5.1 9.8 42.5 12.5 19.7 17.5 2.4 2.2 13.2 13.1 029780 3,904 33,700 -16.3 3.1 2.8 4.1 11.0 10.6 0.6 0.5 1.5 1.5 004990 3,845 36,650 2.2 91.0 11.9 198.2 20.3 7.0 5.8 0.4 0.4 7.5 8.3 Source: Mirae Asset Daewoo Research

Mirae Asset Daewoo Research Market Data September 23, 2019

※All data as of close September 20, 2019, unless otherwise noted. Other Major Indices Economic Indicators Close Net Chg 1D (%) YTD (%) Close 1D ago 1M ago 1Y ago MSCI Korea* 426.52 2.42 0.57 -0.56 USD/KRW 1,195.10 1,190.50 1,210.70 1,123.00 KOSPI 2,091.52 11.17 0.54 4.06 JPY100/KRW 1,106.22 1,098.15 1,135.69 1,000.04 KOSDAQ 649.07 3.36 0.52 -3.03 EUR/KRW 1,320.05 1,312.82 1,341.82 1,310.82 Dow Jones* 27,094.79 -52.29 -0.19 16.15 3Y Treasury 1.33 1.33 1.10 2.04 S&P 500* 3,006.79 0.06 0.00 19.79 3Y Corporate 1.84 1.84 1.64 2.48 NASDAQ* 8,182.88 5.49 0.07 22.76 DDR4 8Gb* 3.24 3.24 3.52 7.38 Philadelphia Semicon* 1,592.07 -8.88 -0.55 36.62 NAND MLC 64G* 2.36 2.37 2.46 3.06 FTSE 100* 7,356.42 42.37 0.58 9.24 Oil (Dubai)* 63.23 63.30 58.40 77.02 Nikkei 225 22,079.09 34.64 0.16 12.87 Gold* 1,499.50 1,509.10 1,500.40 1,203.90 Hang Seng* 26,468.95 -285.17 -1.07 5.33 Customer deposits (Wbn)* 24,504 24,483 24,108 25,198 Taiwan (Weighted) 10,929.69 34.99 0.32 14.40 Equity type BC (Wbn)(Sep. 18) 79,238 79,316 78,376 82,054 Note: * as of September 19, 2019 Source: KSDA, FnGuide, DRAMeXchange, MSCI

KOSPI Top 10 Foreign Net Buy / Net Sell (Wbn) KOSPI Top 10 Institutional Net Buy / Net Sell (Wbn) Net Buy Net Sell Net Buy Net Sell TIGER MSCI Korea TR 97.71 Hyundai Motor 16.37 Samsung Electronics 88.30 TIGER MSCI Korea TR 97.71 KODEX 200 TR 56.95 Hyundai Mobis 8.98 KODEX Leverage 24.46 KODEX 200 TR 56.90 KODEX 200 19.61 Samsung F&M Insurance 8.75 Hyundai Motor 21.69 KODEX 200 Futures Inverse 2X 21.36 Samsung Electronics 17.82 SK Telecom 6.88 Celltrion 16.05 KODEX 200 15.69 Macquarie Korea Celltrion 14.47 Samsung SDI 6.20 Hyundai Mobis 12.97 11.54 Infrastructure Fund SEMCO 13.94 Korea 5.66 Fila Korea 12.16 NC Soft 8.69 Hana Financial Group 12.08 SK C&C 4.07 9.94 KODEX Inverse 7.94 Macquarie Korea 11.61 Hyundai Elevator 3.74 Hynix 7.94 Posco Chemtech 7.32 Infrastructure Fund KB Financial Group 6.74 NAVER 3.72 SK Telecom 6.77 4.89 Samsung Electronics (P) 5.69 Posco Chemtech 3.67 SEMCO 6.70 Amore Pacific 3.95 Source: KSDA, FnGuide

KOSDAQ Top 10 Foreign Net Buy / Net Sell (Wbn) KOSDAQ Top 10 Institutional Net Buy / Net Sell (Wbn) Net Buy Net Sell Net Buy Net Sell KMW 36.39 Daea TI 6.42 Paradise 4.69 Olipass 20.49 EO Technics 3.24 YG Entertainment 5.83 Dongjin Semichem 3.28 Woorison F&G 7.83 CammSys 3.17 SillaJen 4.90 YG Entertainment 2.54 ViroMed 6.31 Finetec 2.80 Medy-tox 4.16 SFA Engineering 2.31 Seoul Semiconductor 3.89 ECOPROBM 2.36 HLS Science 3.95 Wi-Sol 2.11 L&F 2.67 Hyundai IT 1.88 ViroMed 3.94 Wonik IPS 2.03 ECOPROBM 2.20 Duksan Neolux 1.85 Soulbrain 3.43 Nepes 2.00 KMW 2.17 Paradise 1.56 CJ ENM 2.24 BH,LTD. 1.87 JYP Entertainment 1.81 SKC Kolon PI 1.48 Wi-Sol 1.97 Seojin System 1.58 Ace Technology 1.57 Ace Technology 1.40 Celltrion Healthcare 1.87 Duksan Neolux 1.56 Silicon Works 1.29 Source: KSDA, FnGuide

KOSPI Top 10 by Market Cap (Wbn) KOSDAQ Top 10 by Market Cap (Wbn) Close (W) Chg (W) Mkt Cap Close (W) Chg (W) Mkt Cap Samsung Electronics 49,200 50 293,713 Celltrion Healthcare 52,800 2,300 7,599 Hynix 82,200 -500 59,842 ViroMed 176,000 -8,000 3,752 Samsung Electronics (P) 40,950 400 33,697 CJ ENM 167,600 -1,500 3,675 Hyundai Motor 129,500 500 27,670 KMW 75,800 3,800 3,013 NAVER 157,000 -500 25,876 PearlAbyss 197,100 1,100 2,567 Hyundai Mobis 248,500 3,000 23,684 Medy-tox 356,500 -2,500 2,073 LG Chem 329,000 1,500 23,225 Hugel 388,400 -100 2,027 Celltrion 175,500 7,000 22,523 71,000 900 1,995 Samsung Biologics 338,500 9,500 22,397 SK Materials 176,300 -600 1,860 POSCO 234,000 500 20,402 HLB 44,000 -1,750 1,726 Source: