Monalisa Ratios and Metrics

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2009	FY 2008	FY 2007	FY 2006	FY 2005
Period Ending	Jun '26 Jun 8, 2026	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008	Dec '07 Dec 31, 2007	Dec '06 Dec 31, 2006	Dec '05 Dec 31, 2005
Market Capitalization	58,497	26,689	12,613	36,378	47,529	76,412
Market Cap Growth	-43.66%	111.59%	-65.33%	-23.46%	-37.80%	334.33%
Enterprise Value	-	53,965	37,471	62,199	66,603	79,946
Last Close Price	1600.00	541.90	256.11	738.62	965.03	1470.43
PE Ratio	15.44	7.05	-	-	-	9.58
PS Ratio	0.42	0.19	0.07	0.23	0.37	0.48
PB Ratio	4.36	1.99	7.13	1.88	1.57	2.13
P/TBV Ratio	3.71	1.69	82.37	3.33	5.74	9.45
P/FCF Ratio	8.88	4.05	-	-	-	-
P/OCF Ratio	7.70	3.51	-	-	-	-
EV/Sales Ratio	-	0.38	0.22	0.39	0.51	0.50
EV/EBITDA Ratio	-	5.12	-	14.28	8.39	15.52
EV/EBIT Ratio	-	13.44	-	-	-	66.69
EV/FCF Ratio	-	8.20	-	-	-	-
Debt / Equity Ratio	2.45	2.45	21.35	1.76	1.06	0.73
Debt / EBITDA Ratio	3.12	3.12	-	7.80	4.05	5.07
Debt / FCF Ratio	5.00	5.00	-	-	-	-
Net Debt / Equity Ratio	1.65	1.65	18.61	1.44	0.85	0.53
Net Debt / EBITDA Ratio	2.10	2.10	-3.64	6.38	3.25	3.70
Net Debt / FCF Ratio	3.37	3.37	-17.40	-3.85	-7.43	-0.31
Asset Turnover	1.78	1.78	2.13	1.73	1.29	-
Inventory Turnover	4.46	4.46	6.51	6.33	5.37	-
Quick Ratio	0.46	0.46	0.37	0.49	0.42	0.38
Current Ratio	0.84	0.84	0.70	0.95	0.75	0.71
Return on Equity (ROE)	52.07%	52.07%	-166.46%	-33.91%	-7.97%	-
Return on Assets (ROA)	3.18%	3.18%	-12.15%	-1.71%	-0.67%	-
Return on Capital Employed (ROCE)	20.90%	20.90%	-176.10%	-8.30%	-2.90%	3.10%
Earnings Yield	6.48%	14.19%	-117.71%	-23.12%	-5.56%	10.44%
FCF Yield	11.26%	24.67%	-15.02%	-19.83%	-7.31%	-81.47%
Dividend Yield	2.93%	-	-	-	7.25%	5.44%
Payout Ratio	-	-	-	-	-	27.14%
Buyback Yield / Dilution	-	-	-	-	-	-606.81%
Total Shareholder Return	2.93%	-	-	-	7.25%	-601.37%