cj cgv-079160-Algorithm Investment Report

1. Performance Analysis of Algorithm (consolidated) 079160 Date
Period 3 months 100-m won
2015.12 2016.12 2017.12 Average 2017.06 2017.09 2017.12 2018.03 2018.06 2018.09
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 11,935 14,322 17,144 14,467 3,826 4,722 4,541 4,412 4,475 5,073 4,375
O-profit 669 703 862 745 -31 322 426 192 525 2,360 227
N-income 522 56 100 226 -118 302 -102 29 47 210 28
O-rate 5.6 4.9 5.0 5.2 -0.8 6.8 9.4 4.4 11.7 46.5 4.9
N-rate 4.4 0.4 0.6 1.8 -3.1 6.4 -2.2 0.7 1.0 4.1 0.4
ROE 11.7 0.6 1.3 4.5 -5.5 4.0 -2.2 -0.5 -0.3 1.2 -1.1
Debt-ratio 218.4 176.1 216.3 203.6 185.9 180.7 216.3 219.1 230.9 243.3 200.5
Quick-ratio 76.5 60.4 50.6 62.5 48.3 47.3 50.6 54.4 57.9 61.9 50.2
reserve-ratio 3,940.6 3,960.4 3,866.0 3,922.3 3,743.4 4,017.0 3,866.0 3,850.0 3,891.6 3,933.7 3,869.1
EPS 2,467 265 473 1,068 -558 1,427 -482 137 243 967 131
BPS 21,038 43,499 36,751 33,763 40,640 42,228 36,751 36,141 24,591 24,605 38,940
Dividends 350 350 350 350
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
2018-07-18
Gap
(Indication /
stock)
Color
High price ~ 43 %
High mid ~ 25 %
Mid ~ 7 %
Low mid ~ -11 %
Low price ~ -29 %
Normal
45,431 W 45,431 W 0 W
Industrial name of the company
The number of
All industries
Algorithm
Industry ranking
Total number of
listed companies
Algorithm
company ranking
Investment
opinion
Broadcasting and entertainment 81 46 2,856 1,641
80,347 W 80,347 W 68,708 W
68,708 W 68,708 W 57,070 W Evaluation
91,986 W 91,986 W~ 80,347 W
64,400 W
47.157,070 W 57,070 W 45,431 W
Mid
Indication price Range Current stock price Company score
45,431원
57,070원
68,708원
80,347원
91,986원
Mid 64,400원
-29%
-11%
6.7%
24.8%
42.8%
-40%
-30%
-20%
-10%
0.%
10.%
20.%
30.%
40.%
50.%
0W
10,000W
20,000W
30,000W
40,000W
50,000W
60,000W
70,000W
80,000W
90,000W
100,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
cj cgv
Gap
cj cgv

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 079160 Date
Period
Gap
(Indication /
stock)
Color
low price 45,431 W 45,431 W ~ 0 W -29 % 631,109 W 14
Low mid 57,070 W 57,070 W ~ 45,431 W -11 % 243,883 W 4
Mid 68,708 W 68,708 W ~ 57,070 W 7 % -143,342 W -2
High mid 80,347 W 80,347 W ~ 68,708 W 25 % -530,567 W -7
Suggested Purchase
Amount 2,142,591 W
Number of stocks
purchased 33
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 91,986 W 91,986 W~ ~ 80,347 W 43 % -917,792 W -10
2018-07-18
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
64,400 W Mid 44.8 Normal 6,800,000 W
32.4 34.5 45.3 36.7 43.7 40.3
2018.02.19 2018.03.20 2018.04.17 2018.05.17 2018.06.19 2018.07.17
Stock price rise
probability score
A Sector 48.6 44.8 52.7 46.0 46.1 47.2
44.8B Sector 16.3 24.2 37.9 46.0 41.3 33.3
Total average
2018.04.17 2018.05.17 2018.06.19 2018.07.17
Total of
increase rate
Total score
A Sector -8 % 15 % -15 % 0 % 2 %
3 % 51.7B Sector 33 % 36 % 18 % -11 % -24 %
Total average 6 % 24 % -24 % 16 % -9 %
2018.03.20
49
45
53
46 46 47
16
24
38
46
41
3332 34
45
37
44
40
0
10
20
30
40
50
60
2018.02.19 2018.03.20 2018.04.17 2018.05.17 2018.06.19 2018.07.17
Stock price rise probability score
A sector
B sector
Total average
-8%
15%
-15%
0% 2%
33%
36%
18%
-11%
-24%
6%
24%
-24%
16%
-9%
-30%
-20%
-10%
0%
10%
20%
30%
40%
2018.03.20 2018.04.17 2018.05.17 2018.06.19 2018.07.17
Increase rate of stock price rise
A sector
B sector
Total average
cj cgv

3. 정보와
완전
정보
결
투자판단
있습니
위배
무단으
숙지하
Compliance notice
① The information provided by The Algorithm Company Analysis
Consulting is obtained through reliable data and information and
The Algorithm Company Analysis Program (TACAP), but its
accuracy or completeness are not guaranteed. Furthermore, it may
change over time.Therefore, we are not legally responsible for the
results of the data provided by The Algorithm Company Analysis
Consulting because of information errors or omissions.
② The Algorithm Company Analysis Consulting and all the
information provided on it site are reference materials for
investment decisions and the final responsibility of investment is
up to users utilizing this information.
③ The Algorithm Company Analysis Consulting and its site do not
do anything that violates the related laws such as discretionary
transaction.
④ Users can not reallocate and recycle the information provided by
The Algorithm Company Analysis Consulting firm let alone the
information provided by its Site.
⑤ Be sure to know about application period of this algorithm
analysis report in order to improve its accuracy.
Tel : 070 - 4667 - 5009 Email : tacac@tacac.co.kr
Homepage : tacac.co.kr Blog : tacac.blog.me
SERVICES
M&A, IPO, RECOVER, CORPORATE RESTRUCTURING, MANAGEMENT OF
TECHNOLOGY, BUSINESS STRATEGY, FAMILY BUSINESS
Request : http://tacac.co.kr/?page_id=1374
①
Consulting
The Algori
accuracy o
change ove
results of
Consulting
②
informatio
investmen
up
③
do anythin
transaction
④
The Algori
informatio
⑤
analysis re