kakao pay 377300 Algorithm Investment Report

1. Performance Analysis of Algorithm (consolidated) 377300 Date
Period 3 months 100-m won
2022.12 2023.12 2024.12 Average 2024.09 2024.12 2025.03 2025.06 2025.09 2025.12
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 5,214 6,154 7,662 6,343 1,862 2,182 2,119 2,383 2,572 2,775 2,137
O-profit -455 -566 -575 -532 -75 -330 44 93 56 156 -67
N-income 268 -229 -215 -59 -275 52 144 141 278 547 16
O-rate -8.7 -9.2 -7.5 -8.5 -4.0 -15.1 2.1 3.9 2.2 5.6 -3.3
N-rate 5.1 -3.7 -2.8 -0.5 -14.8 2.4 6.8 5.9 10.8 19.7 0.1
ROE 1.4 -1.2 -1.1 -0.3 -5.8 -2.3 -1.7 -1.7 -1.1 -0.2 -2.9
Debt-ratio 74.6 105.0 131.0 103.5 119.5 131.0 133.7 152.3 168.5 186.4 134.1
Quick-ratio 258.1 286.7 291.1 278.6 215.3 291.1 161.9 295.4 387.7 1,019.4 240.9
reserve-ratio 2,485.7 2,451.0 2,427.5 2,454.7 2,421.4 2,427.5 2,447.8 2,437.3 2,414.6 2,391.3 2,433.5
EPS 198 -169 -159 -43 -204 38 107 104 205 405 11
BPS 14,123 14,319 14,141 14,194 14,121 14,141 14,254 14,212 14,100 13,989 14,182
Dividends 0 0 0 0
2025-09-24
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 217 %
High mid ~ 173 %
Mid ~ 129 %
Low mid ~ 84 %
Low price ~ 40 %
Indication price Range Current stock price Company score
154,163 W 154,163 W 129,186 W
129,186 W 129,186 W 104,208 W Evaluation
179,141 W 179,141 W~ 154,163 W
56,500 W
52.7
104,208 W 104,208 W 79,230 W
Low price
Normal
79,230 W 79,230 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
IT Service 79 65 4,232 2,127
79,230원
104,208원
129,186원
154,163원
179,141원
Low price 56,500원
40.2%
84.4%
128.6%
172.9%
217.1%
0.%
50.%
100.%
150.%
200.%
250.%
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
kakao pay
Gap
kakao pay

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 377300 Date
Period
Gap
(Indication /
stock)
Color
2025-09-24
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
56,500 W Low price 36.2 Normal 10,000,000 W
Suggested Purchase
Amount 3,754,822 W
Number of stocks
purchased 66
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 179,141 W 179,141 W~ ~ 154,163 W 217 % -8,150,377 W All selling
High mid 154,163 W 154,163 W ~ 129,186 W 173 % -6,490,421 W All selling
Mid 129,186 W 129,186 W ~ 104,208 W 129 % -4,830,464 W All selling
Low mid 104,208 W 104,208 W ~ 79,230 W 84 % -3,170,507 W -30
low price 79,230 W 79,230 W ~ 0 W 40 % -1,510,550 W -19
Stock price rise
probability score
A Sector 46.8 49.2 52.7 43.0 47.3 50.9
36.2
B Sector 19.2 37.5 26.3 43.0 40.0 20.8
Total average
2025.04.28 2025.05.29 2025.06.30 2025.07.28 2025.08.26 2025.09.23
33.0 43.4 39.5 39.6 43.6 35.9
9 % -22 %
2025.05.29 2025.06.30 2025.07.28 2025.08.26 2025.09.23
Total of
increase rate
Total score
A Sector 5 % 7 % -23 % 9 % 7 %
0 % 46.7
B Sector 49 % -43 % 39 % -7 % -92 %
Total average 24 % -10 % 0 %
47 49
53
43
47
51
19
38
26
43
40
21
33
43
39 40
44
36
0
10
20
30
40
50
60
2025.04.28 2025.05.29 2025.06.30 2025.07.28 2025.08.26 2025.09.23
Stock price rise probability score
A sector
B sector
Total average
5% 7%
-23%
9% 7%
49%
-43%
39%
-7%
-92%
24%
-10%
0%
9%
-22%
-100%
-80%
-60%
-40%
-20%
0%
20%
40%
60%
2025.05.29 2025.06.30 2025.07.28 2025.08.26 2025.09.23
Increase rate of stock price rise
A sector
B sector
Total average
kakao pay

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