This document provides financial and performance data for a company over several periods from 2020-2023. It includes quarterly sales, profit, income, rates of return, debt ratios, and other metrics. It also analyzes the company's stock price against indication prices at different confidence levels. Graphs show the company's stock price probability score compared to industry averages over time as well as percentage changes in stock prices. The document recommends a prospective purchase amount for the company's stock based on a current evaluation of normal and a stock price near the low mid indication range.

1. Performance Analysis of Algorithm (consolidated) 035420 Date
Period 3 months 100-m won
2020.12 2021.12 2022.12 Average 2022.06 2022.09 2022.12 2023.03 2023.06 2023.09
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 53,041 68,176 82,201 67,806 20,458 20,573 22,717 22,804 24,155 24,762 21,638
O-profit 12,153 13,255 13,047 12,818 3,362 3,302 3,365 3,305 3,544 3,680 3,334
N-income 8,450 164,776 6,732 59,986 1,585 2,316 1,318 437 1,906 2,034 1,414
O-rate 22.9 19.4 15.9 19.4 16.4 16.1 14.8 14.5 14.7 14.9 15.4
N-rate 15.9 241.7 8.2 88.6 7.7 11.3 5.8 1.9 7.9 8.2 6.7
ROE 10.2 68.6 2.9 27.2 2.8 3.3 2.8 2.4 2.9 2.9 2.8
Debt-ratio 106.1 40.2 44.6 63.6 44.0 41.4 44.6 48.3 50.8 53.5 44.6
Quick-ratio 49.0 140.7 117.2 102.3 145.1 123.6 117.2 99.9 87.1 76.0 121.4
reserve-ratio 51,200.6 148,912.7 152,740.6 117,618.0 150,880.6 152,709.1 152,740.6 153,305.5 154,142.1 154,985.6 152,408.9
EPS 5,151 100,443 4,104 36,566 966 1,412 803 266 1,361 1,366 862
BPS 50,321 146,465 142,947 113,244 140,410 148,395 142,947 147,053 147,978 148,909 144,701
Dividends 402 511 914 609
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
2023-06-21
Gap
(Indication /
stock)
Color
High price ~ 60 %
High mid ~ 40 %
Mid ~ 21 %
Low mid ~ 1 %
Low price ~ -19 %
Normal
152,971 W 152,971 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
Two-way Media and Services 79 27 3,763 615
266,783 W 266,783 W 228,846 W
228,846 W 228,846 W 190,908 W Evaluation
304,721 W 304,721 W~ 266,783 W
189,900 W
44.8
190,908 W 190,908 W 152,971 W
Low mid
Indication price Range Current stock price Company score
152,971원
190,908원
228,846원
266,783원
304,721원
Low mid 189,900원
-19%
.5%
20.5%
40.5%
60.5%
-30%
-20%
-10%
0.%
10.%
20.%
30.%
40.%
50.%
60.%
70.%
0W
50,000W
100,000W
150,000W
200,000W
250,000W
300,000W
350,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
naver
Gap
naver

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 035420 Date
Period
Gap
(Indication /
stock)
Color
low price 152,971 W 152,971 W ~ 0 W -19 % 315,775 W 2
Low mid 190,908 W 190,908 W ~ 152,971 W 1 % -8,623 W -0
Mid 228,846 W 228,846 W ~ 190,908 W 21 % -333,022 W -1
High mid 266,783 W 266,783 W ~ 228,846 W 40 % -657,421 W -2
Suggested Purchase
Amount 1,623,811 W
Number of stocks
purchased 9
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 304,721 W 304,721 W~ ~ 266,783 W 60 % -981,820 W -3
2023-06-21
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
189,900 W Low mid 43.5 Normal 3,800,000 W
39.3 43.5 42.2 50.8 48.0 40.2
2023.01.20 2023.02.21 2023.03.22 2023.04.19 2023.05.19 2023.06.20
Stock price rise
probability score
A Sector 50.4 48.3 47.7 42.8 50.3 48.0
43.5
B Sector 28.3 38.8 36.7 42.8 45.8 32.5
Total average
2023.03.22 2023.04.19 2023.05.19 2023.06.20
Total of
increase rate
Total score
A Sector -4 % -1 % -11 % 15 % -5 %
-0 % 47.0
B Sector 27 % -6 % 14 % 7 % -41 %
Total average 10 % -3 % 17 % -6 % -19 %
2023.02.21
50 48 48
43
50 48
28
39 37
43
46
33
39
44 42
51
48
40
0
10
20
30
40
50
60
2023.01.20 2023.02.21 2023.03.22 2023.04.19 2023.05.19 2023.06.20
Stock price rise probability score
A sector
B sector
Total average
-4% -1%
-11%
15%
-5%
27%
-6%
14%
7%
-41%
10%
-3%
17%
-6%
-19%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
30%
40%
2023.02.21 2023.03.22 2023.04.19 2023.05.19 2023.06.20
Increase rate of stock price rise
A sector
B sector
Total average
naver

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 is o
The Algorithm
accuracy or com
change over tim
results of the d
Consulting bec
②
information pr
investment dec
up
③
do anything th
transaction.
④
The Algorithm
information pr
⑤
analysis report