Contacts

Monthip Pringuthumporn Suchada Pantu Nalin Tungtumniyom Watana Tiranuchit, CFA

E-mail Addresses

monthip@tris.co.th suchada@tris.co.th nalin@tris.co.th watana@tris.co.th

N e w s

f o r

I n v e s t o r s
13 December 2007

Announcement No. 510

Sahaviriya Steel Industries Public Company Limited

Company Rating: Issue Rating: SSI083A: Bt1,450 million senior secured debentures due 2008 Rating Outlook: Rating History:
23 Dec 2005 30 Aug 2005 Company Rating BBB BBB

BBB BBB Negative

Issue Rating Secured Unsecured BBB -

Rating Rationale TRIS Rating affirms the rating of Sahaviriya Steel Industries PLC (SSI) and the rating of SSIs existing debentures at BBB. The ratings reflect SSIs market position in Thailand as a leading producer of flat steel products, strong relationships with customers of premium grade products, a market protected by quotas and tariffs, and a variable cost structure that enhances production flexibility. These strengths are tempered by high competition from both local and overseas manufacturers, the cyclical nature of the steel industry, short-term customer contracts (one to three months), and limited operating diversity. There are three manufacturers of hot rolled coils (HRC) in Thailand. SSI is the market leader in terms of production and sales volume. Unlike integrated steel mills and mini-mills, SSI does not manufacture steel, the company processes semi-finished steel slabs into flat-rolled coils. SSI owns a single production facility located close to a deep-sea port in Prachuap Khirikhan province. The sea port location was strategically chosen to cut transportation costs for both raw materials and finished steel products. Its domestic clients accounted for 78% of total shipments in the first nine months of 2007. The Thai steel industry is somewhat protected by government policies. Local producers benefit from anti-dumping (AD) tariffs ranging from 3.22% to 128.11% on products imported from 14 countries. However, local producers are prone to be negatively affected by the influx of low cost steel from countries not subject to antidumping tariffs, particularly China. SSIs operational risk stems from its concentration of operation in a single production facility, which means that any unplanned shutdowns could impact cash flow stability. In addition, the lack of vertical integration and product diversity exposes the company to the volatility of supply and demand for slabs and HRCs in the world market. SSIs business model to stock a broad range of slabs to meet customers needs exposed it to inventory holding risk and a high working capital requirement. SSIs operating performance in the first nine months of 2007 was weaker than expected. Shipments for the first nine months of 2007 were 0.96 million tonnes, down by 31% from the same period last year. The decline was mainly due to sluggish demand in the domestic market and high slab and transportation costs. SSI slashed production to 0.88 million tonnes, compared with 1.25 million tonnes in the same period last year. A cost structure with high variable costs benefits SSI in terms of production flexibility. The company can adjust production schedule to match the market environment. Operating margin before depreciation and amortization in the first nine months of 2007 was 7.10%, improved from 6.31% in the same period of 2006. As business slowed, SSIs outstanding debt declined as its loan was used mainly to finance working capital. Outstanding debt declined from Bt30,670 million as of December 2005 to

News for Investors

Bt21,960 million as of December 2006 and further to Bt15,659 million as of September 2007. The total debt to capitalization ratio and the funds from operations to total debt ratio improved from 52.30% and 4.88% in 2006 to 43.55% and 6.67% (non-annualized) in the first nine months of 2007, respectively. Rating Outlook TRIS Rating maintained the negative outlook for SSI based on the expectation that SSIs financial profile will be under pressure during the next 1-2 years. Though the companys financial performance was weaker than anticipated, its financial profile still warrants the BBB ratings. However, the ratings would be downgraded if there is a material deterioration in the companys financial profile, which might be caused by lower cash flow generation as a result of declining market prices or lost volume. A substantial rise in strategic investments, leading to weaker cash flow protection, will also exert downward rating pressure. Key Rating Considerations Strengths/Opportunities Leading domestic market position Strong relationship with customers of premium grade products Government support through trade barriers Production costs are largely variable Weaknesses/Threats Highly competitive and cyclical industry Lack of long-term sales contracts Limited operating diversity Corporate Overview SSI was established in 1990 by Mr. Wit Viriyaprapaikit, the founder of the Sahaviriya Group, a steel conglomerate in Thailand with an initial investment of Bt13,000 million to manufacture 2.4 million tonnes per year of HRC. SSI is the flagship company of the Sahaviriya Group. As of June 2007, the company was 47.33% owned by the Sahaviriya Group. SSI was the first HRC manufacturer in Thailand with commercial production starting in 1994. The companys mill is located on 1,200 rai of land, five kilometers from a deep sea port in Bang Saphan district, Prachuap Khirikhan province. SSI has two subsidiaries: West Coast Engineering Co., Ltd. (WCE) and Prachuab Port Co., Ltd. (PPC). WCE, a wholly-owned subsidiary, provides maintenance and engineering services, mainly to SSI. PPC, held 51% by SSI, operates a deep-sea port to service SSI and other companies located nearby. SSI has also invested in downstream steel companies, owning 8.77% of Thai Cold Rolled Steel Sheet PLC (TCR), and 3.7% of Thai Coated Steel Sheet Co., Ltd. (TCS). TCR manufactures coldrolled coil (CRC), using HRC as a raw material, while TCS manufactures electro-galvanized steel sheet in coils, using CRC as a raw material. SSI faced financial difficulties arising from the 1997 economic crisis. In 1999, the company was forced to enter into a debt restructuring program that comprised debt rescheduling, conversion of debt into equity, and conversion of foreign currency debts into baht denominated loans. Four years later, the company refinanced the restructured debts by issuing Bt4,000 million in secured debentures and executing a new Credit Facility Agreement with lenders. SSIs total debt fell from Bt20,067 million in 2002 to Bt11,311 million in 2003. In the first nine months of 2007, SSI had total revenue of Bt20,402 million and earnings before interest, tax, depreciation and amortization (EBITDA) of Bt2,064 million, down from Bt28,005 million and Bt4,067 million in the same period of the prior year. Recent Developments Expanded equity stake in cold-rolled mill SSIs board of directors approved a plan to purchase 42.23% of Thai Cold Rolled Steel Sheet PLC (TCRSS). This acquisition will cost approximately Bt4,700 million funded through 7year loans from financial institutions. After the acquisition, SSIs stakes in TCRSS will increase to 51% from 8.77% at present. TCRSS is one of the major manufacturers of cold rolled steel sheet in Thailand with a production capacity of 1.2 million tonnes per annum. Its products are sold to various industries, such as automobile, electrical appliances, and construction and coated sheet. TCRSS was established by Sahaviriya Group, but SSIs ownership declined during the financial difficulty to 8.77%. Currently, the two largest shareholders in TCRSS are JFE Steel Corporation (38.42%) and Marubeni Corporation (37.57%). After the acquisition, the shareholding proportion by the three major shareholders will be SSI (51%), JFE (22%), and Marubeni (22%).

_______________________________________________________________________________________ Sahaviriya Steel Industries PLC 13 December 2007 2

News for Investors

Chart 1: Iron and Steel Making

Upstream Products

Downstream Products
Slab

Hot-rolled Steel Sheet

Coal, Coke

Cold-rolled Steel Sheet, Coated Steel Sheet

Raw Material
Iron Ore, Limestone

Pig Iron, Sponge Iron

Billet, Bloom

Bar, Wire Rods, Hot-rolled Section

Source: TRIS Rating

metric tons

INDUSTRY ANALYSIS The steel industry is cyclical and highly competitive across international boundaries. Steel is generally more cyclical than other industries since steel demand depends not only on the general economic climate but also on the strength of other cyclical industries. In Thailand, the major steel consuming industry is construction, which utilizes more than 50% of all steel produced in the country. Other steelconsuming industries are automobiles, industrial machines, and electrical appliances. In the first half of 2007, the steel industry slowed as construction and domestic automobile sales retarded. TRIS Rating expects a newly-elected government will not be able to push forward on any mega projects until at least the second half of 2008. The mega projects will help drive a rebound in construction investment. Steel production limited to semi-finished and finished products There are no producers of upstream steel products (Chart 1) in Thailand due to the small size of the domestic market. Upstream steel producers do not find it economical to invest as the industry is highly capital intensive. Steel industry products can be classified into semifinished and finished steel products. Semifinished steel products are used primarily as the raw materials of finished steel producers. Presently, domestic production of semi-finished steel products, including slab, bloom, and billet, is not sufficient to meet domestic demand. Imported semi-finished steel products mainly came from Russia, China, and Ukraine. Finished steel products are used mainly in the construction, automobile, and furniture manufacturing industries. The consumption of hot-rolled steel sheet, a downstream segment of the steel industry, decreased by 11% in 2006 to 7.22 million tonnes, owning to a slowdown in domestic

automobile consumption by less construction activity. Hot-rolled steel sheet production decreased by 6.6% in 2006 to 4.13 million tonnes. As domestic production fills just about half of the countrys demand, the balance was imported, mainly from Japan. There are three large hotrolled coil producers in Thailnad: SSI, with a 46% share of total hot-rolled steel production capacity, G Steel PLC (G Steel) (20%) and Nakornthai Strip Mill PLC (NSM) (17%). There are two hotrolled plate producers: Sahaviriya Plate Mill Co., Ltd. (11%) and LPN Steel Plate Co., Ltd. (6%).
Chart 2: Hot-rolled Steel Sheet Production and Consumption
10 8 6 4 2 0 2000 2001 2002 2003 2004 2005 2006 Production Consumption

Source: Iron and Steel Institute of Thailand

Few new infrastructure projects will cut steel consumption over the medium term The construction industry generally moves with the economy and is sensitive to investor confidence. Construction investment in 2006 made up 32% of the total investment value for Thailand. Government spending on infrastructure plays a major role. As investor and consumer confidence started reducing in 2006, the residential property market faded. Political uncertainty meant that new infrastructure projects were postponed as well. Total construction growth declined to 4.8% in 2006, and to 2.15% in the first half of 2007. The slowdown in construction led to a drop in production and sales of hot-rolled sheet. The production of hot-rolled steel sheet declined 5.98% to 2.1 million tonnes in the first half of _______________________________________________________________________________________ Sahaviriya Steel Industries PLC 13 December 2007 3

News for Investors

2007. The new Cabinet approved six electric train construction projects worth approximately Bt160 billion in February 2007. Two of these projects are expected to enter the bidding process in the next few months. Nevertheless, the projects are not expected to start before the second half of 2008. Moreover, the project details, including the total budget and the construction period, might be changed by the new government that takes office after 23 December 2007 election. Automobile production slumps The automobile industry in Thailand has been an important industry for more than a decade. At the present, there are 13 automobile assemblers in Thailand, with total production capacity of over 1.5 million cars per year. The growth rate for auto production has slowed since 2006, dropping from an average growth rate of over 20% per annum between 2002 and 2005. The production growth rate over the first nine months of 2007 was 3.7%, down from 5.6% in 2006. A drop in domestic car sales is believed to be major reason for the diminished growth. However, automobile producers are now exporting more areas. The proportion of vehicles exported increased from 39.2% of production in 2005 to 45.4% in 2006. Therefore, automobile production is believed to hold further growth, consistent with the prospects of export markets.

becomes effective. Moreover, the DIT has placed steel sections, which include plate and wire, on the list of controlled products. The DIT monitors daily the price and market situation for controlled products. In addition, every month since November 2004, the DIT has announced the recommended price for steel sheets. Steel prices will reflect not only changes in the price of major raw materials, i.e. hot-rolled and cold-rolled steel sheets, but also changes in the costs of scrap and slab. The recommended price in October 2007 for hot-rolled coil and hot-rolled plate were Bt25-Bt25.5 per kg. and Bt26-Bt27 per kg., respectively.
Chart 3: World Steel Price
900 800 700 600 500 400 300 200 100 0 Jul-01 Jul-02 Jul-03 Jul-04 Jul-05 Jul-06 Jan-01 Jan-02 Jan-03 Jan-04 Jan-05 Jan-06 Jan-07 Jul-07

us$/ton

Hot Rolled Coil

Hot Rolled Plate

Cold Rolled Coil

Source: MEPS (International) Ltd.

Anti-dumping tariffs benefit local HRC producers In 2003, Thailand implemented AD tariffs. The tariffs range from 3.45% to 128.11% of the Steel prices rising C.I.F. price for hot-rolled steel sheet in coils and The price of steel increased significantly in not in coils, and cover steel originating from 14 2007. According to a steel industry consultant, countries. The tariffs cover five years from May MEPS (International) Ltd., the average world 2003 to May 2008, with an exemption for hotprice for hot-rolled coil rose to US$603 per rolled steel sheet imported solely for re-export. tonne in August 2007, up from US$559 per tonne However, on 20 March 2004, the duties on hotin 2006. The price increase is the result of the rolled coil and plate were temporarily suspended higher prices for iron ore, coal, and freight. Steel for six months in response to a shortage of exported from China currently accounts about domestic hot-rolled steel sheets. Thailand reduced 20% of world steel export. However, in 2007, the AD tariff rate for JFE Steel Corporation from China eliminated the export tax rebate for most 36.25% to 3.22% in October 2005 and cancelled steel products, imposed an export tax between the AD tariff rate for Nippon Steel Corporation 5%-10%, and now requires domestic producers to in July 2006. The current import tariffs for iron secure an export license. These policies aim to and steel products range between 1% to 5% of discourage exports of steel products. the C.I.F. price. Moreover, The Japan-Thailand Consequently, the export of Chinese steel in the Economic Partnership Agreement (JTEPA), in world market is expected to fell in the near future. effect since 1 November 2007, will eliminate The price of steel in Thailand has also risen, import tariffs for iron and steel products from but to a lesser extent, as the price is controlled by Japan in the eleventh year. Thailand still the Ministry of Commerce (MOC). Though the maintains import quotas for iron and steel MOC abolished the ceiling price for steel sheets products which cannot be produced in Thailand. in March 2004, any steel trading company which Iron and steel products imported within the quota wants to raise the steel price must submit the will not be charged. The Foreign Trade proposed price to the Department of Internal Department has set a quota of 950,000 tonnes Trade (DIT) not less than seven days before it _______________________________________________________________________________________ Sahaviriya Steel Industries PLC 13 December 2007 4

News for Investors

of hot-rolled steel to be imported from Japan between November 2007 and the end of 2008. The quota will be reviewed annually.
Table 1: Hot-rolled Steel Anti-dumping Tariffs
Country of Origin Japan South Africa Russia Kazakhstan India Korea Taiwan Venezuela Argentina Ukraine Algeria Indonesia Slovakia Romania Anti-dumping Tariff (% of C.I.F. Price) 3.22*-36.25 128.11 24.20-35.17 109.25 26.81-31.92 13.96 3.45-25.15 78.44 37.94-53.09 30.45-67.69 33.26 24.48 51.95 27.95

grade HRC and exports, which contracted by 33.46% and 32.37%, respectively.
Chart 4: SSIs Production and Sales Volume
Production
Unit : Mil. MT

Sale

2.50 2.00 1.50 1.00 0.50 0.00

Source: SSI

Source: Ministry of Foreign Affairs * AD rate for JFE Corporation

The companys strategy is to shift to more premium grade products as these products offer higher margins and more stable demand than commercial grade products. Shipments of premium grade products in the first nine months of 2007 were 0.31 million tonnes, accounting for 53.71% of total shipments. However, they declined from 0.41 million tonnes in the same period of the prior year.
Table 2: SSIs Sales Breakdown by Product Category Unit: %
2003 Premium grade Commercial grade Export 36.41 55.06 8.53 2004 39.01 52.91 8.07 2005 32.60 49.23 18.18 2006 27.28 50.13 22.60 9/2007 31.69 46.30 22.02

BUSINESS ANALYSIS Maintain leading position in a smaller domestic market SSI offers two grades of HRC products: commercial grade and premium grade. Commercial grade products are sold mainly to the construction industry in Thai baht under onemonth contracts, while premium grade products are sold under 3-month contracts to cold rolled mills, automobile and electrical appliance manufacturers. There are three HRC manufacturers in Thailand: SSI, G Steel and NSM. SSI is the largest HRC producer in Thailand with a production capacity of four million tonnes per year. SSI also has the largest market share. Its domestic market share in 2006 was 27.18%, up slightly from 25.76% in 2005. SSI sold 1.34 million tonnes in the domestic market, up from 1.27 million tonnes in 2005. However, due to slowdowns of both public and private construction as well as high slab costs compared with HRC prices in 2007, the company cut back production and sales. For the first nine months of 2007, production utilization was only 29%, compared with 42% in the same period of last year. Shipments also dropped to only 0.96 million tonnes, compared with 1.39 million tonnes in the first nine months of 2006. The decline was mainly due to drops in commercial

Source: SSI

FX risk partially mitigated by price mechanism Unlike integrated steel mills and mini-mills, SSI does not manufacture steel; the company processes flat rolled steel sheet, primarily from imported semi-finished steel slab. Prices of slab are quoted in US dollars. Though domestic HRC selling prices are quoted in Thai baht, prices are linked to US dollar prices in the international market. The foreign exchange risk from imported slabs is partly mitigated by a natural hedge from exports and US dollar-linked sales to cold rolled mills. The remaining exposure is partly hedged through forward contracts. Business strategy raises market risk exposure SSI tries to compete with imported HRC in terms of customer satisfaction, including

_______________________________________________________________________________________ Sahaviriya Steel Industries PLC 13 December 2007 5

20 00 20 01 20 02 20 03 20 04 20 05 20 9M 06 20 07

News for Investors

technical assistance, product customization, production lead times, delivery times, and quality. As a result, the company has to carry various slab specifications to meet customers requirements. Slab inventory and HRC inventory are targeted to be maintained at 120 days and 45 days, respectively. The strategy to hold a large amount of slab inventory exposes SSI to inventory holding risk. The risk arises as there is a mismatch between slab purchasing costs and HRC selling prices or slow moving of sales. The risk is exacerbated when steel prices are exceptionally volatile, as happened in 2005-2006. During that time, SSI had an overhang of slab inventory that it purchased at high prices. Meanwhile, HRC prices tumbled in the second half of 2005 and remained low until the first quarter of 2006. Sales concentrated in top 10 customers The companys products are sold to a variety of industries. However, about 65% of total sales volume in 2006 went to the top 10 customers; shipments to three cold-rolled mills accounted for 22% of sales volume. Companies in the Sahaviriya Group are major customers, accounting for 41% of total revenue in 2006, up from 34% in 2005. The largest customer in the Sahaviriya Group is BS Metal Co., Ltd., a steel trader and steel pipe manufacturer. BS Metal bought almost 50% of SSIs commercial grade HRC sold in 2006. High raw material costs and currency appreciation weaken competitive position SSI benefits from cost structure where fixed costs constitute only 5% of production costs. The high proportion of variable costs benefits SSI in terms of production flexibility. The company can adjust production during unfavorable industry conditions. The average cost structure during 2002-2004 was 83% slab and 17% conversion costs. However, the continued rise in slab costs during the past few years drove the proportion to 85% slab and 15% conversion costs. Since slab costs make up-higher proportion of total cost, SSIs competitive position has weakened compared to imported commercial grade HRC. In addition, as conversion costs are incurred in local currency, the stronger appreciation of the Thai baht against the US dollar compared with other currencies has raised its per unit of conversion cost in US dollars, higher relatively to HRC producers in many countries.

TCRSS investment enhances business profile, but hurts financial profile in short term SSI agreed to acquire an additional 42.23% interest in TCRSS, a cold rolled steel sheet manufacturer, from two major shareholders and minority shareholders. The acquisition cost was approximately Bt4,700 million, which will be funded by 7-year loans from financial institutions. The acquisition process is expected to be completed in early 2008. Upon completion, SSIs interest in TCRSS will increase from 8.77% at present to 51%. TCRSS is a major cold rolled steel sheet producer in Thailand with a total production capacity of 1.2 million tonnes per year. In 2006, TCRSS had revenues of Bt15,640 million and EBITDA of Bt1,642 million. The acquisition is part of a vertically integrated flat steel producer of the group. The acquisition would enhance SSIs business profile, strengthening its position in premium grade products supplied to TCRSS and inventory management. In the first nine months of 2007, SSI shipped 0.10 million tonnes of premium grade HRC to TCRSS, compared with 0.11 million tonnes in the same period last year. SSI expects to gradually increase sales volume to TCRSS to be in line with its ownership in TCRSS. Iron smelting project worth Bt490,000 million To fully assess the status of SSI, it is necessary to look at the Sahaviriya Groups strategy, as SSI is the group flagship. In 2005 Sahaviriya Group announced a plan to build a blast furnace worth Bt490,000 million. The first phase of the project involves a capacity of five million tonnes at a cost of Bt90,200 million. The investment will be financed with Bt30,000 million in equity and Bt60,000 million in debt. The group is currently in the process of seeking Board of Investment (BoI) investment privileges and approval of the environmental impact assessment (EIA). Approvals are expected in the beginning of 2008. Financing will come after the approvals. First-phase construction is expected to start in the middle of 2008. The project will be located at the Groups steel complex in Prachuap Khiri Khans Bang Saphan district, near the deepsea port. The strategic location cuts transportation costs for raw materials and finished goods. The project is expected to benefit SSI in terms of raw material availability and price

_______________________________________________________________________________________ Sahaviriya Steel Industries PLC 13 December 2007 6

News for Investors

stability. It is not certain which companies in the group will invest in this mega project. However, there is high possibility that SSI will be one of the shareholders. FINANCIAL ANALYSIS SSIs revenue and cash flow are volatile as the steel industry is cyclical. Operating performance hinges on the spread between HRC selling prices and slab costs. Sales down due to sluggish domestic demand Shipments in the first nine months of 2007 fell to 0.96 million tonnes, down by 31% from the same period of the prior year. The volume slumped due to sluggish domestic demand in the construction market and a competitive export market. Shipments of commercial grade HRC declined by 33.4% to 0.45 million tonnes in the first nine months of 2007.

online in 2008. SSIs margins are expected to be under pressure during next year as rising costs cannot easily be passed through to customers when demand is slipping. Debt currently used to finance working capital SSIs outstanding debt is driven by business volume, steel prices and working capital requirement. The companys business model drives the demand for working capital. The larger the sales volume, the greater the inventory requirement for slab and the higher the working capital requirement. In addition, the strategy to increase export sales to mitigate sluggish domestic demand will lead to a greater working capital requirement as the lead times for export shipments are longer than the lead times for domestic shipments. As a result, HRC inventory increased from 1.5 months to 2 months or longer. As of September 2007, SSI had outstanding loans of Bt15,659 million, down by 29% from Bt21,960 million as of December 2006. The decline was mainly due to less inventory as a result of the business slowdown. Inventory on hand dropped from Bt24,610 million in 2005 to Bt12,185 million as of September 2007. Interest expenses for the first nine months of 2007 dropped to Bt882 million, compared with Bt1,270 million in the same period of the prior year. The total debt to capitalization ratio was 43.55%, an improvement from 52.30% as of December 2006. TRIS Rating expects that working capital will increase in 2008. SSI will need to rebuild its slab inventory, unless the market is worse than anticipated or the company can reduce the balance of trade receivables. Apart from the working capital investment, the balance of outstanding loans is expected to increase by approximately Bt4,500 million due to the debtfund acquisition of TCRSS. This investment is expected to be exercised in the first half of 2008.

Operating margin up but below expectation SSIs operating margin before depreciation and amortization in the first nine months of 2007 was 7.10%, up from 6.31% of the same period of the prior year. However, the margin was still lower than TRIS Ratings expectation. The average HRC selling price in US dollar for the first nine months of 2007 has increased to US$590-US$600, compared with US$510US$520 in the same period of the prior year. However, this rise lagged the rise in slab prices. In addition, while the metal spread (the difference between HRC selling price and slab cost) has climbed back to the prior levels, per unit of conversion cost substantially increased in both local currency and US dollar terms. The rise in conversion costs was due to higher slab costs, energy costs, and currency appreciation. Conversion cost per tonne increased from US$40 in 2004 to US$56 in 2005, US$67 in 2006, and US$69 in the first nine months of 2007. SSIs strategy to deal with weak margin was to improve production Weak cash flow protection efficiency and shift to premium grade products As a consequence of weaker operating for the automobile industry. However, it has margins and lower business volume, SSIs funds taken more time than management anticipated from operations (FFO) declined to Bt1,044 to be on the list of approved automotive industry million in the first nine months of 2007, suppliers. Shipments of premium grade to cold compared with the level of about Bt4,000rolled mills in the first nine months of 2007 were Bt6,000 million during business upturns (2003lower than expected. 2004). In the first nine months of 2007, the FFO TRIS Rating expects slab costs will remain to total debt ratio was 6.67% (non-annualized). high through 2008 due to a cost push. Slab Also, the impaired operating margins cut the producers are facing higher material costs (iron EBITDA interest coverage ratio to 2.34 times, ore and coking coal) and energy costs. However, from 3.03 times in 2006. slab prices may slide as new slab capacity comes _______________________________________________________________________________________ Sahaviriya Steel Industries PLC 13 December 2007 7

News for Investors

Financial Statistics and Key Financial Ratios* Unit: Bt million -----------Year Ended 31 December ------------9/2007 2006 2005 2004 2003 20,402 35,207 36,012 36,631 29,326 882 1,663 985 401 728 719 2,690 (1,536) 5,333 3,403 1,044 1,072 1,884 6,197 4,211 36,426 44,622 51,316 36,526 29,302 15,659 21,960 30,670 12,278 11,331 20,295 20,026 17,610 20,087 16,410 7.10 6.95 7.76 17.86 16.34 4.22 ** 4.96 (0.82) 19.56 15.14 2.34 3.03 0.23 16.18 6.79 6.67 ** 43.55 4.88 52.30 6.14 63.53 50.47 37.94 37.17 40.85

Sales Gross interest expense Net income from operations Funds from operations (FFO) Total assets Total debt Shareholders equity Operating income before depre. and amort. as % of sales Pretax return on permanent capital (%) Earnings before interest, tax, depre. and amort. (EBITDA) interest coverage (times) FFO/total debt (%) Total debt/capitalization (%) * Consolidated financial statement ** Non-annualized

Rating Symbols and Definitions

TRIS Rating uses eight letter rating symbols for announcing medium- and long-term credit ratings. The ratings range from AAA, the highest rating, to D, the lowest rating. The medium- and long-term debt instrument covers the period of time from one year up. The definitions are: AAA AA A BBB BB B C D The highest rating, indicating a company or a debt instrument with smallest degree of credit risk. The company has extremely strong capacity to pay interest and repay principal on time, and is unlikely to be affected by adverse changes in business, economic or other external conditions. The rating indicates a company or a debt instrument with a very low degree of credit risk. The company has very strong capacity to pay interest and repay principal on time, but is somewhat more susceptible to the adverse changes in business, economic, or other external conditions than AAA rating. The rating indicates a company or a debt instrument with a low credit risk. The company has strong capacity to pay interest and repay principal on time, but is more susceptible to adverse changes in business, economic or other external conditions than debt in higher-rated categories. The rating indicates a company or a debt instrument with moderate credit risk. The company has adequate capacity to pay interest and repay principal on time, but is more vulnerable to adverse changes in business, economic or other external conditions and is more likely to have a weakened capacity to pay interest and repay principal than debt in higher-rated categories. The rating indicates a company or a debt instrument with a high credit risk. The company has less than moderate capacity to pay interest and repay principal on time, and can be significantly affected by adverse changes in business, economic or other external conditions, leading to inadequate capacity to pay interest and repay principal. The rating indicates a company or a debt instrument with a very high credit risk. The company has low capacity to pay interest and repay principal on time. Adverse changes in business, economic or other external conditions could lead to inability or unwillingness to pay interest and repay principal. The rating indicates a company or a debt instrument with the highest risk of default. The company has a significant inability to pay interest and repay principal on time, and is dependent upon favourable business, economic or other external conditions to meet its obligations. The rating for a company or a debt instrument for which payment is in default. The ratings from AA to C may be modified by the addition of a plus (+) or minus (-) sign to show relative standing within a rating category. TRIS Ratings short-term ratings focus entirely on the likelihood of default and do not focus on recovery in the event of default. Each of TRIS Ratings short-term debt instrument covers the period of not more than one year.The symbols and definitions for short-term ratings are as follows: T1 T2 T3 T4 D Issuer has strong market position, wide margin of financial protection, appropriate liquidity and other measures of superior investor protection. Issuer designated with a + has a higher degree of these protections. Issuer has secure market position, sound financial fundamentals and satisfactory ability to repay short-term obligations. Issuer has acceptable capacity for meeting its short-term obligations. Issuer has weak capacity for meeting its short-term obligations. The rating for an issuer for which payment is in default.

All ratings assigned by TRIS Rating are local currency ratings; they reflect the Thai Issuers ability to service their debt obligations, excluding the risk of convertibility of the Thai baht payments into foreign currencies. TRIS Rating also assigns a Rating Outlook that reflects the potential direction of a credit rating over the medium to long term. In formulating the outlook, TRIS Rating will consider the prospects for the rated companys industry, as well as business conditions that might have an impact on its fundamental creditworthiness. The rating outlook will be announced in conjunction with the credit rating. In all cases, the outlook assigned to a company will apply to all debt obligations issued by the company. The categories for Rating Outlook are as follows: Positive The rating may be raised. Stable The rating is not likely to change. Negative The rating may be lowered. Developing The rating may be raised, lowered or remain unchanged.

For subscription information, contact TRIS Rating Co., Ltd., Office of the President, Tel: 0-2231-3011 ext 500 Silom Complex Building, 24th Floor, 191 Silom Road, Bangkok 10500, Thailand, www.trisrating.com
Copyright 2007, TRIS Rating Co., Ltd. All rights reserved. Any unauthorized use, disclosure, copying, republication, further transmission, dissemination, redistribution or storing for subsequent use for any purpose, in whole or in part, in any form or manner or by any means whatsoever, by any person, of the credit rating reports or information is prohibited. The credit rating is not a statement of fact or a recommendation to buy, sell or hold any debt instruments. It is an expression of opinion regarding credit risks for that instrument or particular company. The opinion expressed in the credit rating does not represent investment or other advice and should therefore not be construed as such. Any rating and information contained in any report written or published by TRIS Rating has been prepared without taking into account any recipients particular financial needs, circumstances, knowledge and objectives. Therefore, a recipient should assess the appropriateness of such information before making an investment decision based on this information. Information used for the rating has been obtained by TRIS Rating from the company and other sources believed to be reliable. Therefore, TRIS Rating does not guarantee the accuracy, adequacy, or completeness of any such information and will accept no liability for any loss or damage arising from any inaccuracy, inadequacy or incompleteness. Also, TRIS Rating is not responsible for any errors or omissions, the result obtained from, or any actions taken in reliance upon such information.

_______________________________________________________________________________________ Sahaviriya Steel Industries PLC 13 December 2007 8