This document provides a performance analysis and stock price evaluation for a company called Algorithm. It includes consolidated financial information over several quarters and years that shows trends in sales, profits, debt levels, and other metrics. The document also evaluates Algorithm's current stock price compared to an indication price range derived from the analysis, and provides a stock purchasing strategy based on buying at different price points within that range.

1. Performance Analysis of Algorithm (consolidated) 247540 Date
Period 3 months 100-m won
2018.12 2019.12 2020.12 Average 2020.06 2020.09 2020.12 2021.03 2021.06 2021.09
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 5,892 6,161 8,547 6,867 1,899 2,502 2,469 2,632 3,052 3,474 2,376
O-profit 503 371 548 474 139 177 144 178 229 264 160
N-income 369 345 467 394 140 137 106 138 168 195 130
O-rate 8.5 6.0 6.4 7.0 7.3 7.1 5.8 6.8 7.5 7.6 6.7
N-rate 6.3 5.6 5.5 5.8 7.4 5.5 4.3 5.2 5.5 5.6 5.6
ROE 23.0 9.3 10.0 14.1 14.1 13.2 12.1 12.8 13.1 13.4 13.1
Debt-ratio 189.3 75.7 71.0 112.0 77.4 68.5 71.0 80.7 81.9 83.2 74.4
Quick-ratio 35.4 62.9 78.3 58.9 75.6 85.2 78.3 56.5 62.1 80.4 73.9
reserve-ratio 1,867.9 3,518.4 3,906.7 3,097.7 3,691.4 3,830.5 3,906.7 3,951.4 4,053.1 4,162.8 3,845.0
EPS 1,683 1,574 2,131 1,796 639 625 484 630 870 908 594
BPS 7,322 16,889 21,319 15,177 18,176 20,092 21,319 21,524 22,788 24,126 20,278
Dividends 0 150 450 200
2021-07-30
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ -27 %
High mid ~ -37 %
Mid ~ -47 %
Low mid ~ -57 %
Low price ~ -67 %
Indication price Range Current stock price Company score
183,030 W 183,030 W 154,133 W
154,133 W 154,133 W 125,237 W Evaluation
211,926 W 211,926 W~ 183,030 W
291,200 W
44.8
125,237 W 125,237 W 96,341 W
High price
Normal
96,341 W 96,341 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
Electrical products 79 38 3,129 971
96,341원
125,237원
154,133원
183,030원
211,926원
High price
291,200원
-67%
-57%
-47%
-37%
-27%
-80%
-70%
-60%
-50%
-40%
-30%
-20%
-10%
0.%
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
ecoprobm
Gap
ecoprobm

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 247540 Date
Period
Gap
(Indication /
stock)
Color
2021-07-30
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
291,200 W High price 27.1 Normal 3,000,000 W
Suggested Purchase
Amount 833,826 W
Number of stocks
purchased 3
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 211,926 W 211,926 W~ ~ 183,030 W -27 % 226,995 W 1
High mid 183,030 W 183,030 W ~ 154,133 W -37 % 309,737 W 2
Mid 154,133 W 154,133 W ~ 125,237 W -47 % 392,478 W 3
Low mid 125,237 W 125,237 W ~ 96,341 W -57 % 475,220 W 4
low price 96,341 W 96,341 W ~ 0 W -67 % 557,961 W 6
Stock price rise
probability score
A Sector 46.1 51.0 48.3 50.6 51.1 50.7
27.1
B Sector 35.0 21.3 30.0 50.6 45.8 31.7
Total average
2021.03.09 2021.04.06 2021.05.04 2021.06.03 2021.07.01 2021.07.29
40.6 36.1 39.2 25.4 48.5 41.2
48 % -18 %
2021.04.06 2021.05.04 2021.06.03 2021.07.01 2021.07.29
Total of
increase rate
Total score
A Sector 9 % -5 % 5 % 1 % -1 %
-6 % 44.0
B Sector -65 % 29 % 41 % -10 % -45 %
Total average -12 % 8 % -54 %
46
51 48 51 51 51
35
21
30
51
46
32
41
36
39
25
48
41
0
10
20
30
40
50
60
2021.03.09 2021.04.06 2021.05.04 2021.06.03 2021.07.01 2021.07.29
Stock price rise probability score
A sector
B sector
Total average
9%
-5%
5% 1% -1%
-65%
29%
41%
-10%
-45%
-12%
8%
-54%
48%
-18%
-80%
-60%
-40%
-20%
0%
20%
40%
60%
2021.04.06 2021.05.04 2021.06.03 2021.07.01 2021.07.29
Increase rate of stock price rise
A sector
B sector
Total average
ecoprobm

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