This document provides a summary of a company's financial performance and stock analysis over several periods. It includes key metrics like sales, operating profit, net income, debt ratios, and stock prices. The analysis assigns the company a score of 53.6 for stock price rise probability and recommends a purchase amount. It also provides charts showing the company's stock price probability scores over time compared to industry averages.

1. Performance Analysis of Algorithm (consolidated) 000140 Date
Period 3 months 100-m won
2020.12 2021.12 2022.12 Average 2022.09 2022.12 2023.03 2023.06 2023.09 2023.12
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 22,470 21,920 24,843 23,078 6,542 6,049 6,008 6,385 6,280 6,177 6,246
O-profit 2,105 1,884 2,025 2,005 601 149 454 116 136 160 330
N-income 1,077 674 720 824 298 -302 218 -114 -182 -290 25
O-rate 9.4 8.6 8.2 8.7 9.2 2.5 7.6 1.8 2.2 2.6 5.3
N-rate 4.8 3.1 2.9 3.6 4.6 -5.0 3.6 -1.8 -2.9 -4.7 0.4
ROE 10.2 6.2 6.2 7.5 10.3 -0.0 5.9 3.0 2.5 1.9 4.8
Debt-ratio 268.3 289.6 238.5 265.4 257.4 238.5 251.3 246.3 247.9 249.6 248.4
Quick-ratio 39.5 47.8 43.1 43.5 49.1 43.1 41.1 36.8 35.5 34.7 42.5
reserve-ratio 969.8 990.0 1,027.9 995.9 1,024.2 1,027.9 1,027.0 1,020.2 1,018.8 1,017.5 1,024.8
EPS 4,549 2,847 3,041 3,479 1,259 -1,275 921 -481 -768 -1,225 106
BPS 44,785 45,925 49,220 46,643 48,953 49,220 48,480 47,758 46,891 46,040 48,603
Dividends 400 450 500 450
2023-09-22
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 203 %
High mid ~ 179 %
Mid ~ 155 %
Low mid ~ 131 %
Low price ~ 107 %
Indication price Range Current stock price Company score
24,074 W 24,074 W 22,005 W
22,005 W 22,005 W 19,936 W Evaluation
26,143 W 26,143 W~ 24,074 W
8,620 W
51.5
19,936 W 19,936 W 17,867 W
Low price
Normal
17,867 W 17,867 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
Beverages 79 40 3,763 728
17,867원
19,936원
22,005원
24,074원
26,143원
Low price 8,620원
107.3%
131.3%
155.3%
179.3%
203.3%
0.%
50.%
100.%
150.%
200.%
250.%
0W
5,000W
10,000W
15,000W
20,000W
25,000W
30,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
hitejinro holdings
Gap
hitejinro holdings

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 000140 Date
Period
Gap
(Indication /
stock)
Color
2023-09-22
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
8,620 W Low price 53.6 Normal 9,000,000 W
Suggested Purchase
Amount 4,331,787 W
Number of stocks
purchased 503
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 26,143 W 26,143 W~ ~ 24,074 W 203 % -8,805,582 W All selling
High mid 24,074 W 24,074 W ~ 22,005 W 179 % -7,765,852 W All selling
Mid 22,005 W 22,005 W ~ 19,936 W 155 % -6,726,123 W All selling
Low mid 19,936 W 19,936 W ~ 17,867 W 131 % -5,686,393 W All selling
low price 17,867 W 17,867 W ~ 0 W 107 % -4,646,664 W All selling
Stock price rise
probability score
A Sector 40.6 45.8 46.2 44.8 48.2 49.8
53.6
B Sector 28.8 29.6 45.0 44.8 37.5 30.4
Total average
2023.04.27 2023.05.30 2023.06.28 2023.07.26 2023.08.24 2023.09.21
34.7 37.7 45.6 32.5 42.8 40.1
24 % -7 %
2023.05.30 2023.06.28 2023.07.26 2023.08.24 2023.09.21
Total of
increase rate
Total score
A Sector 11 % 1 % -3 % 7 % 3 %
0 % 48.7
B Sector 3 % 34 % -0 % -20 % -23 %
Total average 8 % 17 % -40 %
41
46 46 45
48 50
29 30
45 45
38
30
35
38
46
33
43
40
0
10
20
30
40
50
60
2023.04.27 2023.05.30 2023.06.28 2023.07.26 2023.08.24 2023.09.21
Stock price rise probability score
A sector
B sector
Total average
11%
1%
-3%
7% 3%
3%
34%
-0%
-20% -23%
8%
17%
-40%
24%
-7%
-60%
-40%
-20%
0%
20%
40%
2023.05.30 2023.06.28 2023.07.26 2023.08.24 2023.09.21
Increase rate of stock price rise
A sector
B sector
Total average
hitejinro holdings

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