Daewoong (003090)   STOCK (Unit : %, Times) Fiscal Year End 2005. 3.31 2006. 3.31 2007. 3.31 2008. 3.31 2008. 9.30 Net Income to Total Assets 6.90  8.25  15.53  17.01  9.41  Ordinary Income to Total Assets 7.64  10.60  18.57  17.55  12.88  Operating Profit to Working Capital 49.78  75.28  155.54  183.67  183.67  Net Income to Equity 7.31  8.81  16.46  17.71  9.78  Net Income to Sales 35.28  34.97  49.74  51.09  32.19  Ordinary Income to Sales 39.09  44.96  59.49  52.71  44.08  Operating Income to Sales 34.98  40.97  52.07  51.41  45.74  Total Income to Sales 98.85  96.99  97.59  97.60  98.45  Times Interest earned 148,456.04   -  4,188.34  1,564,364.80   -  Financial Expenses/Sales -     -     0.01  -     -     Equity to Total Assets 94.22  93.10  95.40  96.56  95.75  Liability to Equity 6.14  7.41  4.82  3.56  4.43  Borrowings & Bonds to Assets -     -     -     -     -     Current Liabilities to Equity 1.20  1.83  1.96  1.75  1.59  Fixed Assets to Equity & L/T Liabilities 96.34  97.06  99.75  97.54  94.36  Fixed Ratio 101.10  102.48  102.60  99.31  97.05  Current Ratio 420.82  269.89  113.22  243.44  464.65  Quick Ratio 420.82  269.89  113.22  239.99  407.07  Debt Coverage Ratio 15,945,241.67   -  371,864.75  157,636,450.00   -  Total C/F to Liabilities 39.83  26.44  - 13.28  68.40  -     Business Capital Turn over 1.42  1.84  2.99  3.57  2.64  Total Assets Turn over 0.20  0.24  0.31  0.33  0.29  Trade Receivables Turn over 33.70  423.93  100.36  59.64  87.26  Inventories Turn over  -   -   -  1,063.34  61.71  Trade Payables Turn over 1,167.58  1,411.55  505.48  285.52  476.28  Sales Growth 23.26  26.94  42.87  19.70  3.44  Total Asset Growth 2.50  7.87  7.98  16.16  3.05  Equity Growth 2.33  6.59  10.66  17.58  2.18  (Unit : %) Fiscal Year End 2004. 3.31 2005. 3.31 2006. 3.31 2007. 3.31 2008. 3.31 Cost of Sales 2.47  1.15  3.01  2.41  2.40  Selling & General Adm.Exp. 71.49  63.87  56.02  45.52  46.19  R & D Costs -  -  -  -  -  Depreciation 7.12  5.94  4.22  2.56  1.59  Financial Expenses 0.30  -  -  0.01  -  Operating Income 26.04  34.98  40.97  52.07  51.41  Ordinary Income -  -  -  -  -  Income before Income Taxes 46.74  39.09  44.96  59.49  52.71  Net Profit 33.85  35.28  34.97  49.74  51.09  (Unit : 100Mn. Won, %) Fiscal Year End 2004. 3.31 2005. 3.31 2006. 3.31 2007. 3.31 2008. 3.31 Total Debt -  -  -  -  -  Short-Term Debt -  -  -  -  -  Current Portion of L/T Debt -  -  -  -  -  Long-Term Debt -  -  -  -  -  Short-Term Debt to Total Debt -  -  -  -  -