This document provides financial and stock performance data for a company over several periods from 2016 to 2020. It includes metrics like sales, operating profit, net income, operating rate, net rate, ROE, debt ratio, quick ratio, and reserve ratio on a quarterly and annual basis. It also lists the company's current stock price, indication price ranges, and analysis of the stock's probability to rise in price over the next 3 months. The document evaluates the company's stock as a normal investment and provides a suggested purchase amount and number of shares to buy within different price ranges.

1. Performance Analysis of Algorithm (consolidated) 052260 Date
Period 3 months 100-m won
2016.12 2017.12 2018.12 Average 2019.03 2019.06 2019.09 2019.12 2020.03 2020.06
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 978 1,026 1,006 1,003 281 290 231 261 226 259 266
O-profit 161 160 171 164 44 34 23 43 20 54 36
N-income 124 120 150 131 44 21 11 33 16 60 27
O-rate 16.5 15.6 17.0 16.4 15.7 11.7 10.0 16.5 8.9 20.7 13.5
N-rate 12.7 11.7 14.9 13.1 15.7 7.2 4.8 12.6 7.1 23.0 10.1
ROE 9.5 8.7 10.1 9.4 11.7 8.6 7.8 9.2 8.3 10.0 9.3
Debt-ratio 28.4 28.0 29.8 28.7 40.9 35.5 36.3 34.2 31.7 29.3 36.7
Quick-ratio 327.6 170.4 170.5 222.8 143.9 119.1 102.2 148.0 159.5 172.6 128.3
reserve-ratio 1,636.0 1,742.7 1,916.0 1,764.9 1,913.3 1,941.3 1,956.0 1,978.7 2,000.8 2,023.2 1,947.3
EPS 827 800 1,000 876 293 140 73 220 108 397 182
BPS 8,700 9,187 9,927 9,271 9,987 10,107 10,187 10,380 10,618 10,862 10,165
Dividends 250 250 300 267
2020-05-22
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ -25 %
High mid ~ -34 %
Mid ~ -44 %
Low mid ~ -54 %
Low price ~ -63 %
Indication price Range Current stock price Company score
28,187 W 28,187 W 24,025 W
24,025 W 24,025 W 19,864 W Evaluation
32,348 W 32,348 W~ 28,187 W
42,900 W
45.819,864 W 19,864 W 15,702 W
High price
Normal
15,702 W 15,702 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 79 20 3,119 622
15,702원
19,864원
24,025원
28,187원
32,348원
High price 42,900원
-63%
-54%
-44%
-34%
-25%
-70%
-60%
-50%
-40%
-30%
-20%
-10%
0.%
0W
5,000W
10,000W
15,000W
20,000W
25,000W
30,000W
35,000W
40,000W
45,000W
50,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
sk bioland
Gap
sk bioland

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 052260 Date
Period
Gap
(Indication /
stock)
Color
2020-05-22
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
42,900 W High price 50.8 Normal 3,000,000 W
Suggested Purchase
Amount 1,080,366 W
Number of stocks
purchased 25
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 32,348 W 32,348 W~ ~ 28,187 W -25 % 265,732 W 8
High mid 28,187 W 28,187 W ~ 24,025 W -34 % 370,532 W 13
Mid 24,025 W 24,025 W ~ 19,864 W -44 % 475,333 W 20
Low mid 19,864 W 19,864 W ~ 15,702 W -54 % 580,133 W 29
low price 15,702 W 15,702 W ~ 0 W -63 % 684,934 W 44
Stock price rise
probability score
A Sector 45.6 48.6 48.5 51.6 50.1 51.4
50.8B Sector 24.2 28.8 38.8 51.6 45.8 28.8
Total average
2019.12.20 2020.01.22 2020.02.21 2020.03.20 2020.04.20 2020.05.21
34.9 38.7 43.6 21.7 48.0 40.1
55 % -20 %
2020.01.22 2020.02.21 2020.03.20 2020.04.20 2020.05.21
Total of
increase rate
Total score
A Sector 6 % -0 % 6 % -3 % 3 %
-9 % 49.0B Sector 16 % 26 % 25 % -13 % -59 %
Total average 10 % 11 % -101 %
46
49 49
52 50 51
24
29
39
52
46
29
35
39
44
22
48
40
0
10
20
30
40
50
60
2019.12.20 2020.01.22 2020.02.21 2020.03.20 2020.04.20 2020.05.21
Stock price rise probability score
A sector
B sector
Total average
6% -0% 6% -3% 3%
16%
26% 25%
-13%
-59%
10% 11%
-101%
55%
-20%
-150%
-100%
-50%
0%
50%
100%
2020.01.22 2020.02.21 2020.03.20 2020.04.20 2020.05.21
Increase rate of stock price rise
A sector
B sector
Total average
sk bioland

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