This document provides a summary of a company's financial performance and stock price over time as analyzed by an algorithm. It includes tables with historical sales, profit, debt, stock price and other financial data. The algorithm analysis indicates the stock is currently undervalued compared to its price range estimates and assigns a buy recommendation for the stock.

1. Performance Analysis of Algorithm (consolidated) 226320 Date
Period 3 months 100-m won
2014.12 2015.12 2016.12 Average 2016.12 2017.03 2017.06 2017.09 2017.12 2018.03
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 2,419 3,096 2,673 2,729 267 541 427 557 764 899 448
O-profit 991 1,118 733 947 28 133 -15 83 247 756 57
N-income 763 837 583 728 60 109 12 68 173 439 62
O-rate 41.0 36.1 27.4 34.8 10.5 24.6 -3.5 14.9 32.4 84.0 11.6
N-rate 31.5 27.0 21.8 26.8 22.5 20.1 2.8 12.2 22.6 48.8 14.4
ROE 95.1 26.4 17.2 46.2 1.8 3.2 0.3 1.5 3.4 7.7 1.7
Debt-ratio 92.9 22.5 8.6 41.3 8.6 11.2 15.0 15.0 18.0 21.7 12.4
Quick-ratio 181.2 499.6 1,179.3 620.0 1,179.3 922.0 531.4 543.7 421.8 328.7 794.1
reserve-ratio 2,005.0 7,102.3 4,016.1 4,374.5 4,016.1 4,003.4 3,708.2 3,755.5 4,077.2 4,542.8 3,870.8
EPS 3,479 3,817 2,659 3,318 274 497 55 310 643 2,002 284
BPS 3,657 14,446 15,491 11,198 15,491 15,445 20,443 20,771 23,310 26,160 18,037
Dividends 0 958 701 553
2017-12-05
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 145 %
High mid ~ 116 %
Mid ~ 86 %
Low mid ~ 56 %
Low price ~ 27 %
Indication price Range Current stock price Company score
109,569 W 109,569 W 94,532 W
94,532 W 94,532 W 79,495 W Evaluation
124,607 W 124,607 W~ 109,569 W
50,800 W
65.179,495 W 79,495 W 64,458 W
Low price
Buy
64,458 W 64,458 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 80 1 2,736 2
64,458원
79,495원
94,532원
109,569원
124,607원
Low price 50,800원
26.9%
56.5%
86.1%
115.7%
145.3%
0.%
20.%
40.%
60.%
80.%
100.%
120.%
140.%
160.%
0W
20,000W
40,000W
60,000W
80,000W
100,000W
120,000W
140,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
ITSHANBUL
Gap
ITSHANBUL

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 226320 Date
Period
Gap
(Indication /
stock)
Color
2017-12-05
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
50,800 W Low price 41.1 Buy 10,000,000 W
Suggested Purchase
Amount 5,398,558 W
Number of stocks
purchased 106
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 124,607 W 124,607 W~ ~ 109,569 W 145 % -7,843,499 W All selling
High mid 109,569 W 109,569 W ~ 94,532 W 116 % -6,245,478 W All selling
Mid 94,532 W 94,532 W ~ 79,495 W 86 % -4,647,457 W -49
Low mid 79,495 W 79,495 W ~ 64,458 W 56 % -3,049,436 W -38
low price 64,458 W 64,458 W ~ 0 W 27 % -1,451,415 W -23
Stock price rise
probability score
A Sector 43.2 44.2 45.9 48.2 51.8 48.3
41.1B Sector 12.5 25.8 27.9 48.2 58.8 47.9
Total average
2017.07.06 2017.08.03 2017.09.01 2017.09.29 2017.11.06 2017.12.04
27.8 35.0 36.9 59.6 55.3 48.1
-8 % -15 %
2017.08.03 2017.09.01 2017.09.29 2017.11.06 2017.12.04
Total of
increase rate
Total score
A Sector 2 % 4 % 5 % 7 % -7 %
8 % 56.3B Sector 52 % 7 % 42 % 18 % -23 %
Total average 21 % 5 % 38 %
43 44 46 48
52
48
13
26 28
48
59
48
28
35 37
60
55
48
0
10
20
30
40
50
60
70
2017.07.06 2017.08.03 2017.09.01 2017.09.29 2017.11.06 2017.12.04
Stock price rise probability score
A sector
B sector
Total average
2% 4% 5% 7%
-7%
52%
7%
42%
18%
-23%
21%
5%
38%
-8%
-15%
-40%
-20%
0%
20%
40%
60%
2017.08.03 2017.09.01 2017.09.29 2017.11.06 2017.12.04
Increase rate of stock price rise
A sector
B sector
Total average
ITSHANBUL

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, CORPORATE RESTRUCTURING, MANAGEMENT OF
TECHNOLOGY, BUSINESS STRATEGY, FAMILY BUSINESS
Request : http://tacac.co.kr/?page_id=1374
①
Consulting
The Algori
accuracy o
change ove
results of
Consulting
②
informatio
investmen
up
③
do anythin
transaction
④
The Algori
informatio
⑤
analysis re