Daeryuk Can Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2008	FY 2007	FY 2006	FY 2005	FY 2004
Period Ending	Feb '26 Feb 18, 2026	Dec '08 Dec 31, 2008	Dec '07 Dec 31, 2007	Dec '06 Dec 31, 2006	Dec '05 Dec 31, 2005	Dec '04 Dec 31, 2004
Market Capitalization	62,022	23,100	19,380	12,840	13,920	6,948
Market Cap Growth	1.30%	19.20%	50.93%	-7.76%	100.34%	2.30%
Enterprise Value	-	61,760	54,646	44,121	43,899	35,887
Last Close Price	3900.00	1383.82	1146.90	747.95	810.86	399.13
PE Ratio	55.71	26.33	41.73	34.16	4.78	2.26
PS Ratio	0.57	0.21	0.21	0.16	0.11	0.05
PB Ratio	1.60	0.60	0.53	0.38	0.41	0.21
P/TBV Ratio	1.72	0.64	0.56	0.39	0.42	0.22
P/FCF Ratio	-	-	-	-	6.07	7.55
P/OCF Ratio	42.68	15.90	-	1.47	1.78	1.14
EV/Sales Ratio	-	0.57	0.59	0.53	0.35	0.28
EV/EBITDA Ratio	-	6.75	9.52	6.86	4.28	3.41
EV/EBIT Ratio	-	18.79	-	20.70	7.89	6.11
EV/FCF Ratio	-	-	-	-	19.13	39.00
Debt / Equity Ratio	1.31	1.31	1.15	1.29	1.13	1.08
Debt / EBITDA Ratio	5.55	5.55	7.27	6.78	3.73	3.34
Debt / FCF Ratio	-	-	-	-	16.67	38.26
Net Debt / Equity Ratio	1.10	1.10	1.02	1.04	0.94	0.92
Net Debt / EBITDA Ratio	4.64	4.64	6.46	5.48	3.08	2.85
Net Debt / FCF Ratio	-34.61	-34.61	-3.98	-4.22	13.76	32.58
Asset Turnover	0.99	0.99	0.88	0.81	1.23	1.34
Inventory Turnover	7.97	7.97	9.14	6.93	7.77	8.05
Quick Ratio	0.70	0.70	0.79	0.73	0.89	0.72
Current Ratio	0.96	0.96	1.00	0.91	1.19	1.02
Return on Equity (ROE)	3.47%	3.47%	-1.86%	1.11%	8.76%	9.80%
Return on Assets (ROA)	1.87%	1.87%	-0.71%	1.30%	3.44%	3.82%
Return on Invested Capital (ROIC)	2.83%	2.83%	4.22%	1.30%	7.05%	7.69%
Return on Capital Employed (ROCE)	6.60%	6.60%	-2.30%	4.80%	11.40%	14.60%
Earnings Yield	1.41%	3.80%	2.40%	2.93%	20.91%	44.22%
FCF Yield	-1.98%	-5.31%	-48.05%	-65.05%	16.49%	13.24%
Dividend Yield	3.12%	1.44%	2.18%	-	-	-
Payout Ratio	25.89%	25.89%	-	51.07%	14.43%	11.72%
Buyback Yield / Dilution	-4.34%	-4.34%	-	-	-	-
Total Shareholder Return	-1.22%	-2.89%	2.18%	-	-	-

Updated Nov 13, 2013. Source: S&P Global Market Intelligence. Standard template. Financial Sources.