LEENO Industrial 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	8,022,306	271,103	163,887	119,469	114,874	70,609
Market Cap Growth	168.32%	65.42%	37.18%	4.00%	62.69%	-27.89%
Enterprise Value	-	204,914	131,759	84,434	99,156	49,533
Last Close Price	106200.00	2976.42	1747.45	1220.52	1116.33	662.99
PE Ratio	301.45	10.90	8.51	7.36	14.14	6.26
PS Ratio	99.38	3.60	2.48	0.88	1.10	0.58
PB Ratio	60.04	2.23	1.57	1.23	1.46	0.95
P/TBV Ratio	60.49	2.25	1.58	1.42	1.78	1.20
P/FCF Ratio	776.71	19.86	16.82	11.95	7.81	10.94
P/OCF Ratio	282.58	10.03	8.39	6.90	7.20	6.50
EV/Sales Ratio	-	2.72	2.00	0.63	0.95	0.41
EV/EBITDA Ratio	-	6.53	4.88	2.96	6.01	2.34
EV/EBIT Ratio	-	7.39	5.62	3.51	8.15	3.03
EV/FCF Ratio	-	15.01	13.52	8.45	6.74	7.68
Debt / Equity Ratio	-	-	-	0.10	0.08	0.09
Debt / EBITDA Ratio	-	-	-	0.35	0.36	0.30
Debt / FCF Ratio	-	-	-	0.99	0.40	0.97
Net Debt / Equity Ratio	-0.51	-0.51	-0.59	-0.43	-0.44	-0.32
Net Debt / EBITDA Ratio	-2.03	-1.99	-2.28	-1.47	-2.12	-1.12
Net Debt / FCF Ratio	-6.62	-4.58	-6.30	-4.19	-2.38	-3.69
Asset Turnover	0.58	0.62	0.55	1.20	1.10	1.51
Inventory Turnover	13.97	14.40	6.54	17.34	18.76	26.37
Quick Ratio	5.45	9.41	9.72	2.55	3.65	2.76
Current Ratio	5.69	9.79	10.11	2.82	3.90	3.13
Return on Equity (ROE)	21.35%	22.00%	-	19.67%	12.08%	18.82%
Return on Assets (ROA)	13.39%	14.29%	-	13.35%	8.04%	12.64%
Return on Invested Capital (ROIC)	37.77%	43.89%	38.00%	34.13%	19.60%	25.92%
Return on Capital Employed (ROCE)	22.10%	22.70%	22.40%	24.60%	15.40%	21.50%
Earnings Yield	0.33%	9.17%	11.76%	13.59%	7.07%	15.99%
FCF Yield	0.13%	5.04%	5.95%	8.37%	12.80%	9.14%
Dividend Yield	0.56%	-	-	-	4.71%	9.53%
Payout Ratio	30.15%	29.04%	33.31%	25.16%	56.57%	41.97%
Buyback Yield / Dilution	0.03%	0.01%	-4.24%	-0.51%	0.40%	2.95%
Total Shareholder Return	0.60%	0.01%	-4.24%	-0.51%	5.12%	12.48%

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