This document provides a performance analysis of an algorithm (consolidated) over several periods from 2017-2020. It includes key financial metrics such as sales, operating profit, net income, operating rate, net rate, and debt ratio. It also analyzes stock price rise probability scores for different sectors over time and suggests amounts to purchase algorithm stocks at different price levels based on the current stock price and indication price range.

1. Performance Analysis of Algorithm (consolidated) 035720 Date
Period 3 months 100-m won
2017.12 2018.12 2019.12 Average 2019.06 2019.09 2019.12 2020.03 2020.06 2020.09
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 19,723 24,170 30,701 24,865 7,330 7,832 8,476 8,684 9,161 9,719 8,081
O-profit 1,654 729 2,068 1,484 405 591 796 882 1,004 1,178 669
N-income 1,251 159 -3,419 -670 310 515 -4,419 799 356 -215 -699
O-rate 8.4 3.0 6.7 6.0 5.5 7.5 9.4 10.2 11.0 12.1 8.2
N-rate 6.3 0.7 -11.1 -1.4 4.2 6.6 -52.1 9.2 3.9 -2.2 -8.0
ROE 2.8 0.3 -6.0 -1.0 2.2 2.8 -8.6 0.4 -0.2 -0.8 -0.8
Debt-ratio 42.3 41.4 52.2 45.3 44.3 49.3 52.2 57.0 62.0 67.5 50.7
Quick-ratio 189.4 147.8 130.2 155.8 137.3 144.5 130.2 136.4 149.8 171.3 137.1
reserve-ratio 11,782.6 12,232.4 12,017.1 12,010.7 12,372.0 12,628.6 12,017.1 12,596.1 12,902.7 13,217.7 12,403.5
EPS 1,421 181 -3,885 -761 352 585 -5,021 908 403 -242 -794
BPS 50,707 63,935 65,218 59,953 64,376 66,852 65,218 68,714 70,263 71,847 66,290
Dividends 148 127 127 134
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
2020-08-06
Gap
(Indication /
stock)
Color
High price ~ -41 %
High mid ~ -49 %
Mid ~ -56 %
Low mid ~ -64 %
Low price ~ -71 %
Normal
103,771 W 103,771 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 18 3,119 1,391
187,274 W 187,274 W 159,440 W
159,440 W 159,440 W 131,605 W Evaluation
215,109 W 215,109 W~ 187,274 W
364,000 W
43.2131,605 W 131,605 W 103,771 W
High price
Indication price Range Current stock price Company score
103,771원
131,605원
159,440원
187,274원
215,109원
High price
364,000원
-71%
-64%
-56%
-49%
-41%
-80%
-70%
-60%
-50%
-40%
-30%
-20%
-10%
0.%
0W
50,000W
100,000W
150,000W
200,000W
250,000W
300,000W
350,000W
400,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
kakao corp
Gap
kakao corp

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 035720 Date
Period
Gap
(Indication /
stock)
Color
low price 103,771 W 103,771 W ~ 0 W -71 % 580,822 W 6
Low mid 131,605 W 131,605 W ~ 103,771 W -64 % 518,696 W 4
Mid 159,440 W 159,440 W ~ 131,605 W -56 % 456,571 W 3
High mid 187,274 W 187,274 W ~ 159,440 W -49 % 394,445 W 2
Suggested Purchase
Amount 812,434 W
Number of stocks
purchased 2
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 215,109 W 215,109 W~ ~ 187,274 W -41 % 332,320 W 2
2020-08-06
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
364,000 W High price 42.8 Normal 3,000,000 W
36.7 44.1 53.3 39.6 35.0 34.6
2020.03.13 2020.04.10 2020.05.14 2020.06.11 2020.07.09 2020.08.06
Stock price rise
probability score
A Sector 46.8 49.4 51.6 49.3 43.8 44.6
42.8B Sector 26.7 38.8 55.0 49.3 26.3 24.6
Total average
2020.05.14 2020.06.11 2020.07.09 2020.08.06
Total of
increase rate
Total score
A Sector 5 % 4 % -5 % -13 % 2 %
-3 % 46.3B Sector 31 % 30 % -12 % -88 % -7 %
Total average 17 % 17 % -35 % -13 % -1 %
2020.04.10
47 49 52 49
44 45
27
39
55
49
26 25
37
44
53
40
35 35
0
10
20
30
40
50
60
2020.03.13 2020.04.10 2020.05.14 2020.06.11 2020.07.09 2020.08.06
Stock price rise probability score
A sector
B sector
Total average
5% 4%
-5%
-13%
2%
31% 30%
-12%
-88%
-7%
17% 17%
-35%
-13%
-1%
-100%
-80%
-60%
-40%
-20%
0%
20%
40%
2020.04.10 2020.05.14 2020.06.11 2020.07.09 2020.08.06
Increase rate of stock price rise
A sector
B sector
Total average
kakao corp

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