PLAYWITH KOREA Ratios and Metrics

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2013	FY 2012	FY 2011	FY 2010	FY 2009
Period Ending	Feb '26 Feb 12, 2026	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010	Dec '09 Dec 31, 2009
Market Capitalization	25,032	8,179	16,473	24,620	23,934	17,424
Market Cap Growth	-11.88%	-50.35%	-33.09%	2.86%	37.36%	-24.77%
Enterprise Value	-	12,143	68,319	28,126	28,227	24,194
Last Close Price	2895.00	1806.97	4293.32	6416.40	7076.91	7761.01
PS Ratio	1.88	0.59	0.94	1.35	1.00	0.63
PB Ratio	15.37	3.98	1.50	1.18	0.89	0.60
P/TBV Ratio	-	-	2.08	1.52	1.17	0.79
P/FCF Ratio	-	-	-	-	39.41	-
P/OCF Ratio	-	-	-	-	25.85	-
EV/Sales Ratio	-	0.88	3.88	1.54	1.18	0.87
EV/EBITDA Ratio	-	-	-	-	9.37	-
EV/FCF Ratio	-	-	-	-	46.47	-
Debt / Equity Ratio	-	1.92	0.36	2.60	0.18	0.30
Debt / EBITDA Ratio	-	-	-	-	1.61	-
Debt / FCF Ratio	-	-	-	-	7.97	-
Net Debt / Equity Ratio	-1.56	1.35	0.11	2.36	-0.03	0.01
Net Debt / EBITDA Ratio	0.77	-0.73	-0.33	-12.84	-0.25	-0.66
Net Debt / FCF Ratio	0.93	-1.43	-0.42	-22.72	-1.24	-0.15
Asset Turnover	0.16	0.16	0.21	0.30	0.55	0.58
Inventory Turnover	678.06	179.44	135.16	191.21	211.63	-
Quick Ratio	0.08	0.05	0.08	0.22	1.93	0.96
Current Ratio	0.09	0.08	0.21	0.30	2.55	1.48
Return on Equity (ROE)	-163.15%	-154.78%	-66.28%	-33.51%	-20.03%	-34.58%
Return on Assets (ROA)	-3.09%	-3.48%	-3.93%	-6.24%	-1.29%	-2.40%
Return on Capital Employed (ROCE)	-117.30%	-121.00%	-33.40%	-21.80%	-2.70%	-6.20%
Earnings Yield	-35.26%	-114.75%	-60.14%	-31.51%	-23.18%	-56.62%
FCF Yield	-10.91%	-23.79%	-17.98%	-8.81%	2.54%	-8.24%
Buyback Yield / Dilution	-17.09%	-12.55%	-11.25%	-5.71%	-46.79%	-3.17%

Updated May 27, 2014. Source: S&P Global Market Intelligence. Standard template. Financial Sources.