This document provides performance data and analysis for the Algorithm company over several time periods. It includes financial metrics such as sales, operating profit, net income, debt ratio, and earnings per share from 2015-2019. It also evaluates the company's current stock price compared to different price ranges and provides a stock purchasing strategy based on the analysis.

1. Performance Analysis of Algorithm (consolidated) 007070 Date
Period 3 months 100-m won
2015.12 2016.12 2017.12 Average 2017.12 2018.03 2018.06 2018.09 2018.12 2019.03
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 62,731 74,020 82,666 73,139 20,731 19,948 21,989 23,254 22,154 21,877 21,481
O-profit 2,258 2,181 1,657 2,032 310 216 557 776 523 578 465
N-income 1,662 2,735 1,151 1,849 107 191 458 616 478 619 343
O-rate 3.6 2.9 2.0 2.9 1.5 1.1 2.5 3.3 2.4 2.6 2.1
N-rate 2.6 3.7 1.4 2.6 0.5 1.0 2.1 2.6 2.2 2.8 1.6
ROE 7.7 11.6 4.8 8.0 1.8 2.5 4.0 4.6 4.1 4.4 3.2
Debt-ratio 119.3 100.3 112.8 110.8 112.8 117.2 113.2 115.3 113.9 112.6 114.6
Quick-ratio 41.8 48.7 28.5 39.7 28.5 31.3 32.0 35.6 41.2 47.9 31.9
reserve-ratio 2,228.8 2,484.4 2,541.8 2,418.4 2,541.8 2,498.2 2,554.3 2,630.3 2,660.8 2,691.7 2,556.1
EPS 2,158 3,552 1,495 2,402 139 248 595 800 656 731 445
BPS 28,039 30,617 31,082 29,913 31,082 30,661 31,244 32,023 32,668 33,326 31,253
Dividends 850 1,100 600 850
2018-12-05
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 38 %
High mid ~ 22 %
Mid ~ 5 %
Low mid ~ -11 %
Low price ~ -28 %
Indication price Range Current stock price Company score
46,209 W 46,209 W 39,914 W
39,914 W 39,914 W 33,620 W Evaluation
52,503 W 52,503 W~ 46,209 W
37,950 W
52.333,620 W 33,620 W 27,326 W
Mid
Normal
27,326 W 27,326 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
Department Stores and General Stores 81 3 2,940 357
27,326원
33,620원
39,914원
46,209원
52,503원
Mid 37,950원
-28%
-11%
5.2%
21.8%
38.3%
-40%
-30%
-20%
-10%
0.%
10.%
20.%
30.%
40.%
50.%
0W
10,000W
20,000W
30,000W
40,000W
50,000W
60,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
GSretail
Gap
GSretail

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 007070 Date
Period
Gap
(Indication /
stock)
Color
2018-12-05
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
37,950 W Mid 40.0 Normal 6,500,000 W
Suggested Purchase
Amount 2,611,163 W
Number of stocks
purchased 69
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 52,503 W 52,503 W~ ~ 46,209 W 38 % -1,001,323 W -19
High mid 46,209 W 46,209 W ~ 39,914 W 22 % -568,245 W -12
Mid 39,914 W 39,914 W ~ 33,620 W 5 % -135,167 W -3
Low mid 33,620 W 33,620 W ~ 27,326 W -11 % 297,911 W 9
low price 27,326 W 27,326 W ~ 0 W -28 % 730,990 W 27
Stock price rise
probability score
A Sector 48.3 46.2 48.8 44.8 48.2 43.9
40.0B Sector 36.7 28.8 38.3 44.8 36.3 22.1
Total average
2018.07.09 2018.08.06 2018.09.04 2018.10.08 2018.11.06 2018.12.04
42.5 37.5 43.6 52.1 42.2 33.0
-23 % -28 %
2018.08.06 2018.09.04 2018.10.08 2018.11.06 2018.12.04
Total of
increase rate
Total score
A Sector -5 % 5 % -9 % 7 % -10 %
-7 % 41.7B Sector -28 % 25 % 14 % -24 % -64 %
Total average -13 % 14 % 16 %
48 46 49
45
48
44
37
29
38
45
36
22
43
37
44
52
42
33
0
10
20
30
40
50
60
2018.07.09 2018.08.06 2018.09.04 2018.10.08 2018.11.06 2018.12.04
Stock price rise probability score
A sector
B sector
Total average
-5%
5%
-9%
7%
-10%
-28%
25%
14%
-24%
-64%
-13%
14% 16%
-23%
-28%
-80%
-60%
-40%
-20%
0%
20%
40%
2018.08.06 2018.09.04 2018.10.08 2018.11.06 2018.12.04
Increase rate of stock price rise
A sector
B sector
Total average
GSretail

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
EDUCATION, 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