1. Performance Analysis of Algorithm (consolidated) 017810 Date
Period 3 months 100-m won
2017.12 2018.12 2019.12 Average 2019.09 2019.12 2020.03 2020.06 2020.09 2020.12
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 21,957 22,720 23,815 22,831 6,268 6,082 5,626 5,651 6,130 6,138 5,907
O-profit 528 402 306 412 112 70 45 147 181 211 94
N-income 304 110 -75 113 55 -111 57 60 93 54 15
O-rate 2.4 1.8 1.3 1.8 1.8 1.2 0.8 2.6 3.0 3.4 1.6
N-rate 1.4 0.5 -0.3 0.5 0.9 -1.8 1.0 1.1 1.5 0.9 0.3
ROE 8.1 2.5 -1.6 3.0 4.7 -2.5 2.4 2.4 3.0 2.4 1.7
Debt-ratio 193.5 173.1 220.6 195.7 220.1 220.6 221.7 230.1 233.5 237.0 223.1
Quick-ratio 58.0 69.5 58.2 61.9 59.0 58.2 62.6 61.6 63.4 65.5 60.3
reserve-ratio 1,347.9 1,504.7 1,436.5 1,429.7 1,444.5 1,436.5 1,439.3 1,466.8 1,477.0 1,488.0 1,446.8
EPS 721 261 -178 268 130 -263 135 142 215 112 36
BPS 8,915 10,573 10,986 10,158 11,166 10,986 11,175 11,230 11,252 11,275 11,139
Dividends 115 102 102 106
2020-10-28
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 108 %
High mid ~ 81 %
Mid ~ 54 %
Low mid ~ 27 %
Low price ~ 0 %
Indication price Range Current stock price Company score
28,661 W 28,661 W 24,392 W
24,392 W 24,392 W 20,122 W Evaluation
32,930 W 32,930 W~ 28,661 W
15,850 W
55.520,122 W 20,122 W 15,853 W
Low price
Normal
15,853 W 15,853 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
Food 79 12 3,125 994
15,853원
20,122원
24,392원
28,661원
32,930원
Low price 15,850원
.%
27.%
53.9%
80.8%
107.8%
0.%
20.%
40.%
60.%
80.%
100.%
120.%
0W
5,000W
10,000W
15,000W
20,000W
25,000W
30,000W
35,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
pulmuone
Gap
pulmuone
2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 017810 Date
Period
Gap
(Indication /
stock)
Color
2020-10-28
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
15,850 W Low price 45.6 Normal 8,000,000 W
Suggested Purchase
Amount 3,491,092 W
Number of stocks
purchased 220
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 32,930 W 32,930 W~ ~ 28,661 W 108 % -3,761,945 W All selling
High mid 28,661 W 28,661 W ~ 24,392 W 81 % -2,821,641 W -98
Mid 24,392 W 24,392 W ~ 20,122 W 54 % -1,881,337 W -77
Low mid 20,122 W 20,122 W ~ 15,853 W 27 % -941,033 W -47
low price 15,853 W 15,853 W ~ 0 W 0 % -728 W -0
Stock price rise
probability score
A Sector 43.1 53.9 49.4 46.7 50.6 52.3
45.6B Sector 30.8 34.2 32.5 46.7 39.2 50.0
Total average
2020.06.02 2020.06.30 2020.07.28 2020.08.26 2020.09.23 2020.10.27
37.0 44.1 40.9 25.0 44.9 51.1
44 % 12 %
2020.06.30 2020.07.28 2020.08.26 2020.09.23 2020.10.27
Total of
increase rate
Total score
A Sector 20 % -9 % -6 % 8 % 3 %
0 % 52.3B Sector 10 % -5 % 30 % -19 % 22 %
Total average 16 % -8 % -64 %
43
54
49
47
51 52
31
34 33
47
39
50
37
44
41
25
45
51
0
10
20
30
40
50
60
2020.06.02 2020.06.30 2020.07.28 2020.08.26 2020.09.23 2020.10.27
Stock price rise probability score
A sector
B sector
Total average
20%
-9% -6%
8% 3%
10%
-5%
30%
-19%
22%
16%
-8%
-64%
44%
12%
-80%
-60%
-40%
-20%
0%
20%
40%
60%
2020.06.30 2020.07.28 2020.08.26 2020.09.23 2020.10.27
Increase rate of stock price rise
A sector
B sector
Total average
pulmuone
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