NCsoft (036570) Korea – Equity Research

Aion takes #1 ranking in US and Internet

Buy Aion's initial performance in US and Europe is positive 19 Aug 2009

After 2Q conference call, anticipation of Aion in US and Europe declined sharply as Bloomberg: 036570 KS ① AionÊs numbers in were slightly lower than expected, and ② NCsoft did not Target Price (12M, W): 280,000 disclose numbers for Aion pre-orders in US and Europe. Although NCsoft's shares have Share Price (08/18/09, W): 122,000 recently declined, we see AionÊs achievement thus far in US and Europe as impressive. Expected Return (%): 129.5 Sector: Internet and Services According to MMORPG.com, Aion took the no.1 ranking leaving a huge gap with the no.2 Sector Rating: Overweight game. Aion Collector's Edition, which is sold at full price (called pre-tail), was sold out in EPS Growth (09F, %): 636.9 Amazon and was the no.1 or no.2 best selling PC game in some stores such Market EPS Growth (09F, %): 54.3 as . P/E (X): 12.4 If Aion, which is to enter open beta testing and commercialization in September, Market P/E (08/18/09F, X): 13.8 continues to perform positively in US and Europe, market sentiment for the stock could Market Cap (Wbn): 2,646 improve. Shares Outstanding (mn): 22 Avg Trading Volume (60D, '000): 548 Avg Trading Value (60D, Wbn): 82 Margin Balance ('000 sh): 540 Dividend Yield (09F, %): .8 Free Float (%): 64.0 52-Week Low/High: 24,400/193,000 Beta (12M, Daily Rate of Return): 0.8 Price Return Volatility (12M Daily, %,SD): 4.3 Foreign Ownership (%): 14.4 Major Shareholder(s): T. J. Kim et al. (26.52%) Mirae Asset Mgt. et al (14.4%) Treasury stock (9.43%) Price Performance (%) 1M 6M 12M Absolute -15.3 58.6 137.8 Relative -22.9 19.4 138.9

FY Sales OP OP Margin NP EPS EBITDAFCF ROE P/E P/B EV/EBITDA Share price (Wbn) (Wbn) (%) (Wbn) (W) (Wbn) (Wbn) (%) (x) (x) (x) 420 KOSPI 12/07 223 47 21.1 45 2,205 56 19 10.4 22.2 2.3 13.3 320

12/08 240 46 19.0 27 1,334 57 10 6.4 39.4 2.6 15.6 220

12/09F 473 235 49.7 201 9,831 252 179 39.5 12.4 4.2 9.1 120

12/10F 571 313 54.9 297 14,526 333 230 40.0 8.4 2.8 6.1 20 12/11F 677 397 58.7 403 19,673 419 302 37.5 6.2 2.0 4.0 8/08 12/08 4/09 8/09 Source: Company data, Daewoo Securities Research estimates Chang Kwean Kim +822-768-4321 [email protected]

Jee-Hyun Moon +822-768-3615 [email protected] Please carefully read important notices in the last pages of this report. NCsoft

Figure 1. Weekly unique hits for Aion at MMORPG.COM Figure 2. Monthly unique hits for Aion at MMORPG.COM ('000) ('000) 200 weekly 800 monthly

150 600

100 400

50 200

0 0 Aug 14 Aug 19 Aug 24 Aug 29 Aug 14 Aug 19 Aug 24 Aug 29

Source: mmorpg.com, Daewoo Securities Research Source: mmorpg.com, Daewoo Securities Research

Figure 3. Semi-annual unique hits for Aion at MMORPG.COM Figure 4. Annual unique hits for Aion at MMORPG.COM ('000) ('000) 2,000 semi-annually 3,000 annually

1,500 2,250

1,000 1,500

500 750

0 0 Aug 14 Aug 19 Aug 24 Aug 29 Aug 14 Aug 19 Aug 24 Aug 29

Source: mmorpg.com, Daewoo Securities Research Source: mmorpg.com, Daewoo Securities Research

Table 1. Top 10 unique hits at MMORPG.COM (Unique hits) Rank In a week In a month In 6 months In a year 1 Aion 114,992 Aion 361,891 Aion 1,208,212 Warhammer Online 2,652,214 2 World of Warcraft 50,330 World of Warcraft 157,461 Warhammer Online 805,764 Aion 1,792,226 3 City of Heroes 28,641 Star Wars: The Old Republic 114,256 Darkfall 712,747 Darkfall 1,609,644 4 Karos Online 27,375 Darkfall 106,798 Star Wars: The Old Republic 665,575 Age of Conan 1,265,524 5 Warhammer Online 24,976 Warhammer Online 105,760 World of Warcraft 590,409 World of Warcraft 1,237,638 6 24,931 Age of Conan 105,048 Age of Conan 590,227 of the Rings Online 1,205,892 7 Star Wars Galaxies 23,518 Champions Online 96,537 Atlantica Online 531,264 Atlantica Online 1,067,247 8 Star Wars: The Old Republic 22,326 EVE Online 87,843 Lord of the Rings Online 515,899 EVE Online 1,004,385 9 EVE Online 20,443 Final Fantasy XIV 87,773 EVE Online 511,401 Star Wars: The Old Republic 937,282 10 Earthrise 19,697 Atlantica Online 85,348 The Chronicles of Spellborn 444,103 The Chronicles of Spellborn 916,832 Note: Based on August 18, 2009, the ranking is calculated by the popularity, number of unique hit, the characteristic of site is in Table 6. Source: mmorpg.com, Daewoo Securities Research

2 NCsoft

Figure 5. Aion weekly ranking

Jun 14 Jul 5 Jul 26 Aug 16 Sep 6 Sep 27 1 2 3 4 5 6 7 8 9 10 11 12 13 14 Steam (Aion Collector's Edition) 15 Direct2Drive (Aion Standard Edition) (rank)

Note: based on revenue, the characteristic of each site is in Table 6. Source: Shacknews, Steam, Direct2Drive, Daewoo Securities Research

Table 2. Aion CollectorÊs Edition and Standard Edition Aion Collector's Edition Aion (Standard Edition) Price $59.99 ($69.99 as a box in offline-store) $49.99 Package includes a 30-day subscription (37 days if purchased online) Aion Collector's Edition Bonus Items: Sprint Ring, Stat-Boosting Hat, and XP Tailsman (available when game goes live): Contents Black Cloud Earring (gives an HP and MP boost) Package includes a 30-day subscription Special character title ("Pioneer of Aion") with stat boost Color dye to tint one in-game item Two character emotes (Disco and Samba Emotes) Source: Company Data, Daewoo Securities Research

Table 3. Top 10 weekly sales of PC games Steam Dircet2Drive 1. Warhammer 40K: Dawn of War II / Relic Entertainment 1. Champions Online (pre-order) / Cryptic 2. Aion Collector's Edition (pre-order) / NCsoft 2. Fallout 3 / Bethesda Softworks 3. Left 4 Dead / Valve 3. The Sims 3 / The Sims Studio 4. Hearts Of Iron III / 4. Hearts of Iron III with Sprite Packs Bundle / Paradox Interactive 5. Counter-Strike: Source / Valve 5. Best of Indie Bundle Vol. 1 / Various 6. The Witcher: Enhanced Edition - Director's Cut / CD Projekt RED 6. Rise of Flight / neoqb 7. Red Faction: Guerrilla (pre-order) / Volition 7. Hearts Of Iron III / Paradox Interactive 8. TrackMania United Forever / Nadeo 8. Aion (pre-order) / NCsoft 9. Team Fortress 2 / Valve 9. East India Company / Nitro Games 10. Prototype / Radical Entertainment 10. Civilization 4: The Complete Edition / Firaxis Note: Based on the sales result in August 2~8, the ranking is calculated by revenue size Source: Shacknews, Steam, Direct2Drive, Daewoo Securities Research

3 NCsoft

Table 4. Type of Aion sales in US and Europe # Type Details 1 Pre-order The term means both types 2 and 3 When customer only buys a beta key for $5, customer can decide to pay the remainder when Aion is commercialized. Only available offline. 2 Pre-sale Benefits: Early game access (48 hours before commercialization) Access to Aion server character pre-selection Access to all BETA event weekends When customer purchases full package: $49.99 (Standard), $59.99 (CollectorÊs Edition). 3 Pre-tail Only available online. Digital downloads available at Steam, Direct2Drive Source: Company data, Daewoo Securities Research

Table 5. Schedule of Aion service in US and Europe Date Details Sales of beta key May 14~ Sales of package June 17~ 3rd July 2~6 Asmodian levels 1~20 4th July 17~20 Elyos and Asmodian levels 1~25 Close beta testing 5th July 31~Aug. 3 Elyos and Asmodian levels 1~30 6th Aug. 14~17 Elyos and Asmodian levels 1~30 NCsoft will participate at game show in Marketing in Europe Germany Aug. 19~23 Participants can experience Aion at the show 1st Early Sep. Different from Korea, kind of close beta testing with bigger scale Open beta testing 2nd Mid Sep. Different from Korea, kind of close beta testing with bigger scale US Sep. 22 Pre-order provides 48 hour early access before commercialization Commercialization Europe Sep. 25 Pre-order provides 48 hour early access before commercialization Source: Company data, Daewoo Securities Research

Table 6. Information of each site that releases ranking of pc games Site name Ranking term Base Introduction

Daily, weekly, Popularity MMORPG.COM delivers news and is a community for the MMORPG genre. It covers 347 games, has MMORPG.com monthly, yearly (unique hits) 1,780 guilds (communities), 1,098,628 members, 2,905,520 posts.

Steam is a pioneer in an online gaming platform that provides the ability to distribute games and other content directly to more than 15 million gamers around the world. Steam opens up new channels of distribution and allows for non-traditional product offerings while increasing profit margins to content creators. Steam Weekly Revenue Valve, which operates Steam, is an entertainment software and technology company founded in 1996 and based in Bellevue, Washington. The companyÊs debut title, Half-Life®, has won over 50 Game of the Year Awards and was named "Best PC Game Ever" in November 1999, October 2001, and April 2005 issues of PC Gamer, the world's best-selling PC game magazine.

Direct2Drive, a digital download retail store, allows gamers to download PC games directly to their hard drives and offers game publishers a new channel to sell both their new and catalog PC game titles.

IGN Entertainment, which operates D2D, is a unit of Fox Interactive Media, Inc. and a leading Internet media and services provider focused on the videogame and entertainment enthusiast markets. IGN's Direct2Drive (D2D) Weekly Revenue properties collectively attract more than 31 million unique monthly users worldwide. Their network of videogame-related properties (IGN.com, GameSpy, FilePlanet, TeamXbox, 3D Gamers, Direct2Drive and others) is the web's number one videogame information destination and attracts one of the largest concentrated audiences of young males on the Internet. They also own and operate the popular movie- related website, Rotten Tomatoes, and one of the leading male lifestyle websites, AskMen.com. In addition, they provide technology for online game play in videogames.

Source: Company data, Daewoo Securities Research

4 Important Notices Equity Research for International Investors (ERII)

As of the publication date, Daewoo Securities Co., Ltd. issued equity-linked warrants with NCsoft as an underlying asset, and other than this, Daewoo Securities has no other special interests in the covered companies. As of the publication date, Daewoo Securities Co., Ltd. has acted as a liquidity provider for equity-linked warrants backed by shares of NCsoft as an underlying asset, and other than this, Daewoo Securities has no other special interests in the covered companies. This report is a translation excerpt of the Korean version publicly released on August 19, 2009. Analyst of the subject company or member of the analyst's household does not have any financial interest in the securities of the subject company and the nature of the financial interest (including without limitation, whether it consists of any option, right, warrant, future, long or short position). This report reflects the sole opinion of the analyst without any external influences by third parties.

Ratings Distribution Analyst Industry Ratings of Daewoo Securities Buy Relative Performance of +20% or greater Overweight Industry fundamentals are favorable or improving Trading Buy Relative Performance of +10% or greater, but with variability/volatility Neutral Industry fundamentals are steady without any material changes Hold Relative Performance of -10% and +10% Underweight Industry fundamentals are unfavorable or worsening Sell Relative Performance of -10% Note: 1) Our investment rating is a guide to the relative return of the stock versus the market over the next 12 months. 2) Although it is not part of the official ratings at Daewoo Securities, we may call a trading opportunity in case there is a technical or short-term material development. Source: Daewoo Securities

Ratings and Target Price History (Share price (----), Target price (----), Not covered (■), Buy (▲), Trading Buy (■), Hold (●), Sell (◆))

(W) NCsof t[BUY/W280,000] 350,000

300,000

250,000

200,000

150,000

100,000

50,000

0 8/07 11/07 2/08 5/08 8/08 11/08 2/09 5/09 8/09

This report has been provided by the research division of Daewoo Securities Co., Ltd. The stock ratings, target prices, estimates and overall viewpoints are from the research division of Daewoo Securities. Investors can access Daewoo SecuritiesÊ research through Daewoo research direct (www.bestez.com), FirstCall Research, Reuters, FnGuide, WiseFn, and Bloomberg (DWIR). This document was prepared by Daewoo Securities Co., Ltd. („Daewoo‰). Information and opinions contained herein have been compiled from sources believed to be reliable and in good faith. The information has not been independently verified. Daewoo makes no guarantee, representation or warranty, express or implied, as to the fairness, accuracy or completeness of the information and opinions contained in this document. Daewoo accepts no responsibility or liability whatsoever for any loss arising from the use of this document or its contents or otherwise arising in connection therewith. Information and opinions contained herein are subject to change without notice. This document is for information purposes only. It is not and should not be construed as an offer or solicitation of an offer to purchase or sell any securities or other financial instruments. This document may not be reproduced, further distributed or published in whole or in part for any purpose.

Daewoo Securities International Network

Daewoo Securities Co., Ltd. Daewoo Securities (Europe) Ltd. Daewoo Securities (America) Inc. 34-3, Youido-dong, Yongdungpo-ku, Seoul 150-716, Korea 41st floor, Tower 42, 25 Old Broad Street Suite 301, 600 Lexinton Avenue Tel : 82-2-768-3026 Fax : 82-2-768-3759 London, EC2N 1HQ, U.K. New York, NY 10022, U.S.A. Contact: Jin Song [email protected] Tel : 44-20-7982-8000 Fax : 44-20-7982-8040 Tel : 1-212-407-1000 Fax : 1-212-407-1010 Howard Yoon [email protected] Contact: Sean Kang [email protected] Contact: Jean-Louis Lee [email protected]

Beijing Representative Office Daewoo Securities (Hong Kong) Ltd. Tokyo Representative Office 26th Floor 2602, East Tower, Twin Towers, Suite 816-819, Jardine House Rm. 701, Build X, 2-1-11 Nihonbashikayaba-Cho B-12 Jianguomenwai Avenue 1 Connaught Place, Central, H.K., China Chuo-Ku, Tokyo, Chaoyang District, Beijing 100022, China Tel : 85-2-2845-6332 Fax : 85-2-2845-5374 Tel : 81-3-5642-6070 Fax : 81-3-5642-6228 Tel : 86-10-6567-9699 Fax : 86-10-6568-7899 Contact: Stacey Park [email protected] Contact: John Sejung Oh [email protected] Contact: Kang-Won Choe [email protected]

5