The document provides financial and stock performance data for Algorithm company from 2020 to 2024. It also includes the company's current stock price, the indication price range based on various financial metrics, the probability score of the stock price rising, and recommendations to buy 7,500,000 won worth of stock. The purchase amount is suggested to be 3,504,750 won to buy 44 stocks. A compliance notice is also provided, stating the analysis is for reference and the firm is not legally responsible for accuracy of data or investment outcomes.

1. Performance Analysis of Algorithm (consolidated) 067160 Date
Period 3 months 100-m won
2020.12 2021.12 2022.12 Average 2022.12 2023.03 2023.06 2023.09 2023.12 2024.03
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 1,966 2,723 3,150 2,613 799 727 867 879 946 907 818
O-profit 504 888 824 739 155 184 236 219 238 220 199
N-income 363 709 595 556 31 166 227 193 257 392 154
O-rate 25.6 32.6 26.2 28.1 19.4 25.3 27.2 24.9 25.2 24.2 24.2
N-rate 18.5 26.0 18.9 21.1 3.9 22.8 26.2 22.0 27.2 43.2 18.7
ROE 24.6 33.9 24.7 27.7 5.1 15.8 18.1 16.7 18.1 20.6 13.9
Debt-ratio 97.9 94.9 92.9 95.2 92.9 92.9 85.9 93.6 92.1 90.6 91.3
Quick-ratio 151.2 161.8 170.3 161.1 170.3 171.3 182.4 172.5 177.4 182.7 174.1
reserve-ratio 2,805.3 4,042.1 5,029.8 3,959.1 5,029.8 5,182.5 5,596.5 5,935.1 6,277.5 6,643.6 5,436.0
EPS 3,158 6,168 5,176 4,834 270 1,444 1,975 1,679 2,059 3,365 1,342
BPS 12,841 18,217 20,983 17,347 20,983 21,793 23,802 24,307 25,781 27,345 22,721
Dividends 650 730 730 703
2023-12-06
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 132 %
High mid ~ 97 %
Mid ~ 62 %
Low mid ~ 26 %
Low price ~ -9 %
Indication price Range Current stock price Company score
156,757 W 156,757 W 128,619 W
128,619 W 128,619 W 100,480 W Evaluation
184,895 W 184,895 W~ 156,757 W
79,600 W
52.0
100,480 W 100,480 W 72,342 W
Low mid
Normal
72,342 W 72,342 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 21 3,763 239
72,342원
100,480원
128,619원
156,757원
184,895원
Low mid 79,600원
-9%
26.2%
61.6%
96.9%
132.3%
-20%
0.%
20.%
40.%
60.%
80.%
100.%
120.%
140.%
0W
20,000W
40,000W
60,000W
80,000W
100,000W
120,000W
140,000W
160,000W
180,000W
200,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
afreecatv
Gap
afreecatv

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 067160 Date
Period
Gap
(Indication /
stock)
Color
2023-12-06
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
79,600 W Low mid 48.7 Normal 7,500,000 W
Suggested Purchase
Amount 3,504,750 W
Number of stocks
purchased 44
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 184,895 W 184,895 W~ ~ 156,757 W 132 % -4,636,099 W All selling
High mid 156,757 W 156,757 W ~ 128,619 W 97 % -3,397,183 W -22
Mid 128,619 W 128,619 W ~ 100,480 W 62 % -2,158,267 W -17
Low mid 100,480 W 100,480 W ~ 72,342 W 26 % -919,351 W -9
low price 72,342 W 72,342 W ~ 0 W -9 % 319,565 W 4
Stock price rise
probability score
A Sector 48.2 48.4 49.4 46.3 46.0 46.2
48.7
B Sector 33.8 52.9 38.3 46.3 38.3 54.6
Total average
2023.07.10 2023.08.07 2023.09.05 2023.10.10 2023.11.07 2023.12.05
41.0 50.7 43.9 20.8 42.1 50.4
51 % 16 %
2023.08.07 2023.09.05 2023.10.10 2023.11.07 2023.12.05
Total of
increase rate
Total score
A Sector 0 % 2 % -7 % -1 % 1 %
-8 % 49.7
B Sector 36 % -38 % 17 % -21 % 30 %
Total average 19 % -16 % -111 %
48 48 49
46 46 46
34
53
38
46
38
55
41
51
44
21
42
50
0
10
20
30
40
50
60
2023.07.10 2023.08.07 2023.09.05 2023.10.10 2023.11.07 2023.12.05
Stock price rise probability score
A sector
B sector
Total average
0% 2% -7% -1% 1%
36%
-38%
17%
-21%
30%
19%
-16%
-111%
51%
16%
-150%
-100%
-50%
0%
50%
100%
2023.08.07 2023.09.05 2023.10.10 2023.11.07 2023.12.05
Increase rate of stock price rise
A sector
B sector
Total average
afreecatv

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.naver.com/tacac
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