Hannet Ratios and Metrics

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2012	FY 2011	FY 2010	FY 2009	FY 2008
Period Ending	Feb '26 Feb 26, 2026	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008
Market Capitalization	41,225	20,757	21,335	31,511	28,909	20,063
Market Cap Growth	-14.41%	-2.71%	-32.29%	9.00%	44.09%	-33.78%
Enterprise Value	-	14,977	6,457	9,283	17,344	9,563
Last Close Price	3565.00	1154.54	1122.89	1574.29	1326.11	849.53
PE Ratio	21.51	39.97	10.51	4.57	5.40	10.69
PS Ratio	1.45	0.77	0.69	1.07	0.97	0.50
PB Ratio	1.29	0.64	0.64	0.90	0.93	0.76
P/TBV Ratio	1.30	0.65	0.64	0.91	0.94	0.78
P/FCF Ratio	43.37	18.66	35.01	3.51	6.44	5.87
P/OCF Ratio	5.63	3.69	6.36	2.70	3.29	2.71
EV/Sales Ratio	-	0.55	0.21	0.32	0.58	0.24
EV/EBITDA Ratio	-	6.83	-	0.88	1.50	0.98
EV/EBIT Ratio	-	7.14	2.15	1.41	2.20	2.07
EV/FCF Ratio	-	13.46	10.60	1.03	3.87	2.80
Debt / Equity Ratio	0.48	0.21	0.35	0.02	0.16	0.04
Debt / EBITDA Ratio	-	3.12	-	0.05	0.43	0.12
Debt / FCF Ratio	16.21	6.15	18.99	0.06	1.11	0.33
Net Debt / Equity Ratio	-0.57	-0.56	-0.49	-0.76	-0.54	-0.44
Net Debt / EBITDA Ratio	-	-8.26	-	-2.56	-1.44	-1.18
Net Debt / FCF Ratio	-19.17	-16.28	-26.80	-3.00	-3.71	-3.38
Asset Turnover	0.55	0.56	0.66	0.71	0.79	1.11
Inventory Turnover	173.73	302.74	283.44	292.52	49.17	40.59
Quick Ratio	1.54	2.04	2.35	3.92	4.32	2.08
Current Ratio	1.56	2.07	2.39	3.98	4.39	2.23
Return on Equity (ROE)	5.92%	1.58%	5.91%	20.83%	18.61%	7.02%
Return on Assets (ROA)	3.65%	2.73%	4.00%	9.94%	13.07%	7.99%
Return on Invested Capital (ROIC)	20.71%	11.69%	20.17%	48.98%	51.27%	14.40%
Return on Capital Employed (ROCE)	9.30%	6.40%	8.10%	18.20%	23.40%	16.20%
Earnings Yield	4.64%	2.50%	9.52%	21.90%	18.52%	9.35%
FCF Yield	2.31%	5.36%	2.86%	28.47%	15.52%	17.03%
Dividend Yield	5.05%	-	-	-	16.59%	8.24%
Payout Ratio	60.42%	222.66%	142.36%	36.87%	15.12%	123.22%
Buyback Yield / Dilution	0.34%	-0.02%	0.17%	0.05%	0.08%	-0.13%
Total Shareholder Return	5.39%	-0.02%	0.17%	0.05%	16.67%	8.12%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.