Panstar Enterprise 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	Apr '26 Apr 9, 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	66,423	4,084	8,131	15,687	15,178	16,353
Market Cap Growth	87.45%	-49.78%	-48.16%	3.35%	-7.19%	-59.82%
Enterprise Value	-	10,602	35,393	101,695	45,713	33,207
Last Close Price	1148.00	1187.39	2364.28	8634.01	11120.88	20753.23
PS Ratio	2.34	0.12	0.25	0.45	0.47	0.25
PB Ratio	15.29	0.68	1.70	4.48	0.59	0.58
P/TBV Ratio	15.36	0.68	1.71	2.88	-	0.64
P/FCF Ratio	-	-	3.30	-	-	-
P/OCF Ratio	-	-	2.91	-	-	-
EV/Sales Ratio	-	0.32	1.07	2.90	1.40	0.50
EV/EBITDA Ratio	-	46.50	-	-	-	13.15
EV/EBIT Ratio	-	-	-	-	-	17.96
EV/FCF Ratio	-	-	14.37	-	-	-
Debt / Equity Ratio	3.34	2.34	3.74	14.33	3.41	1.07
Debt / EBITDA Ratio	-	62.05	-	-	-	12.01
Debt / FCF Ratio	-	-	7.29	-	-	-
Net Debt / Equity Ratio	2.70	1.35	3.18	12.76	3.12	0.81
Net Debt / EBITDA Ratio	-9.63	35.82	-3.49	-7.34	-5.50	9.10
Net Debt / FCF Ratio	-3.63	-3.61	6.19	-17.90	-3.26	-2.66
Asset Turnover	1.14	1.16	0.68	0.34	0.30	0.92
Inventory Turnover	5.08	6.10	5.39	1.25	1.40	4.68
Quick Ratio	0.59	0.71	0.34	0.79	0.19	0.39
Current Ratio	0.94	1.01	0.63	0.92	0.67	0.80
Return on Equity (ROE)	-42.89%	-15.12%	-44.66%	-67.48%	-80.08%	-48.26%
Return on Assets (ROA)	-3.75%	-0.20%	-6.01%	-3.84%	-9.21%	1.62%
Return on Invested Capital (ROIC)	-9.49%	-0.55%	-13.82%	-8.35%	-20.79%	4.67%
Return on Capital Employed (ROCE)	-28.00%	-1.40%	-89.00%	-97.10%	-37.70%	4.90%
Earnings Yield	-2.37%	-20.05%	-27.19%	-80.09%	-64.55%	-85.87%
FCF Yield	-4.85%	-55.34%	30.28%	-15.90%	-161.17%	-52.80%
Buyback Yield / Dilution	-37.69%	-52.59%	-44.27%	-98.27%	-28.28%	-10.43%
Total Shareholder Return	-37.69%	-52.59%	-44.27%	-98.27%	-28.28%	-10.43%

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