Daehyun 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 25, 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	74,878	50,943	69,056	49,358	50,716	20,603
Market Cap Growth	-24.62%	-26.23%	39.91%	-2.68%	146.15%	-47.40%
Enterprise Value	-	81,087	76,636	56,938	59,410	32,649
Last Close Price	1730.00	768.29	1026.58	723.03	719.05	286.17
PE Ratio	7.64	7.46	8.28	3.37	6.53	35.39
PS Ratio	0.31	0.24	0.35	0.27	0.24	0.11
PB Ratio	0.73	0.51	0.72	0.55	0.60	0.27
P/TBV Ratio	0.73	0.51	0.73	0.56	0.64	0.28
P/FCF Ratio	-	-	-	-	15.96	4.95
P/OCF Ratio	20.06	6.22	-	3.11	2.51	2.79
EV/Sales Ratio	-	0.37	0.39	0.31	0.28	0.17
EV/EBITDA Ratio	-	5.63	5.02	3.39	3.54	3.06
EV/EBIT Ratio	-	8.90	6.93	4.40	4.48	4.65
EV/FCF Ratio	-	-	-	-	18.70	7.84
Debt / Equity Ratio	0.34	0.26	0.21	0.10	0.14	0.16
Debt / EBITDA Ratio	1.68	1.78	1.28	0.55	0.73	1.15
Debt / FCF Ratio	-	-	-	-	3.84	2.93
Net Debt / Equity Ratio	0.33	0.24	0.17	0.05	0.03	0.06
Net Debt / EBITDA Ratio	1.66	1.66	1.07	0.27	0.15	0.41
Net Debt / FCF Ratio	-10.28	-3.80	-1.59	-0.64	0.81	1.05
Asset Turnover	1.24	1.16	1.15	1.13	1.36	1.25
Inventory Turnover	1.84	1.98	2.12	2.02	2.31	2.12
Quick Ratio	0.22	0.32	0.36	0.37	0.53	0.55
Current Ratio	1.13	1.06	1.11	1.03	1.27	1.37
Return on Equity (ROE)	10.24%	6.98%	9.01%	9.46%	11.13%	4.06%
Return on Assets (ROA)	4.57%	3.06%	4.07%	4.93%	5.34%	2.86%
Return on Invested Capital (ROIC)	8.44%	6.50%	8.05%	11.38%	11.75%	4.16%
Return on Capital Employed (ROCE)	11.00%	7.50%	9.80%	12.30%	13.30%	7.70%
Earnings Yield	13.50%	13.40%	12.07%	29.72%	15.31%	2.83%
FCF Yield	-4.45%	-12.35%	-14.82%	-14.22%	6.26%	20.21%
Dividend Yield	4.62%	-	-	-	3.13%	3.86%
Payout Ratio	7.01%	14.27%	19.19%	6.94%	8.96%	108.88%
Buyback Yield / Dilution	-1.37%	0.08%	11.41%	-10.57%	-	-
Total Shareholder Return	3.25%	0.08%	11.41%	-10.57%	3.13%	3.86%

Updated Nov 8, 2013. Source: S&P Global Market Intelligence. Standard template. Financial Sources.