JAYJUN COSMETIC-025620-Algorithm Investment Report

1. Performance Analysis of Algorithm (Separate) 025620 Date
Period 3 months 100-m won
2014.12 2015.12 2016.12 Average 2016.12 2017.03 2017.06 2017.09 2017.12 2018.03
IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep)
Sales 71 80 809 320 310 432 233 432 550 699 352
O-profit -202 -106 134 -58 92 119 16 97 243 610 81
N-income -89 -152 130 -37 126 123 52 78 76 74 95
O-rate -284.5 -132.5 16.6 -133.5 29.7 27.5 6.9 22.5 44.2 87.2 36.3
N-rate -125.4 -190.0 16.1 -99.8 40.6 28.5 22.3 18.1 13.9 10.6 22.3
ROE -44.3 -114.3 14.9 -47.9 57.9 51.5 42.6 44.2 43.5 43.0 47.1
Debt-ratio 52.7 104.5 31.5 62.9 31.5 27.3 21.0 18.0 14.7 12.0 20.7
Quick-ratio 7.9 172.4 290.1 156.8 290.1 324.6 337.2 484.6 843.3 1,627.2 651.2
reserve-ratio -41.5 130.6 1,498.1 529.1 1,498.1 1,683.9 1,780.6 1,868.7 2,092.1 2,394.9 1,886.4
EPS -336 -574 491 -140 476 464 196 295 288 281 358
BPS 759 502 3,289 1,517 3,289 4,109 4,305 4,709 5,369 6,123 4,103
Dividends 0 0 0 0
2018-01-15
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 1,023 %
High mid ~ 821 %
Mid ~ 619 %
Low mid ~ 417 %
Low price ~ 216 %
Indication price Range Current stock price Company score
133,520 W 133,520 W 104,274 W
104,274 W 104,274 W 75,028 W Evaluation
162,766 W 162,766 W~ 133,520 W
14,500 W
62.975,028 W 75,028 W 45,782 W
Low price
Buy
45,782 W 45,782 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
Cosmetics 80 14 2,806 120
45,782원
75,028원
104,274원
133,520원
162,766원
Low price 14,500원
215.7%
417.4%
619.1%
820.8%
1022.5%
0.%
200.%
400.%
600.%
800.%
1000.%
1200.%
0W
20,000W
40,000W
60,000W
80,000W
100,000W
120,000W
140,000W
160,000W
180,000W
Low price Low mid Mid High mid High price
Indication price chart (Separate)
Indication price
JAYJUN COSMETIC
Gap
JAYJUN COSMETIC

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (Separate) 025620 Date
Period
Gap
(Indication /
stock)
Color
2018-01-15
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
14,500 W Low price 65.4 Buy 10,000,000 W
Suggested Purchase
Amount 6,314,489 W
Number of stocks
purchased 435
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 162,766 W 162,766 W~ ~ 133,520 W 1,023 % -64,567,369 W All selling
High mid 133,520 W 133,520 W ~ 104,274 W 821 % -51,831,231 W All selling
Mid 104,274 W 104,274 W ~ 75,028 W 619 % -39,095,092 W All selling
Low mid 75,028 W 75,028 W ~ 45,782 W 417 % -26,358,954 W All selling
low price 45,782 W 45,782 W ~ 0 W 216 % -13,622,816 W All selling
2017.08.11 2017.09.11 2017.10.17 2017.11.14 2017.12.12 2018.01.12
45.0 31.1 56.1
Stock price rise
probability score
A Sector 47.6 49.2 48.6 49.2 45.5 52.2
65.4B Sector 36.7 36.7 49.2 49.2 16.7 60.0
Total average 42.2 42.9 44.1
-45 % 45 %
2017.09.11 2017.10.17 2017.11.14 2017.12.12 2018.01.12
Total of
increase rate
Total score
A Sector 3 % -1 % 1 % -8 % 13 %
1 % 50.0B Sector 0 % 7 % 20 % -195 % 72 %
Total average 2 % 3 % 2 %
3% -1% 1% -8%
13%0% 7% 20%
-195%
72%
2% 3% 2%
-45%
45%
-250%
-200%
-150%
-100%
-50%
0%
50%
100%
2017.09.11 2017.10.17 2017.11.14 2017.12.12 2018.01.12
Increase rate of stock price rise
A sector
B sector
Total average
JAYJUN COSMETIC
48 49 49 49
45
52
37 37 40
49
17
60
42 43 44 45
31
56
0
10
20
30
40
50
60
70
2017.08.11 2017.09.11 2017.10.17 2017.11.14 2017.12.12 2018.01.12
Stock price rise probability score
A sector
B sector
Total average

3. may
ded by
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, CORPORATE RESTRUCTURING, MANAGEMENT OF
TECHNOLOGY, BUSINESS STRATEGY, FAMILY BUSINESS
Request : http://tacac.co.kr/?page_id=1374