This document provides performance data for an algorithm company over several periods from 2016-2019, including sales, operating profit, net income, operating rate, net rate, return on equity, debt ratio, quick ratio, and reserve ratio. It also includes stock price data, earnings per share, book value per share, and dividend amounts. The document then provides analysis of the company's recent quarterly performance, an indication of its current stock price relative to suggested price ranges, and charts showing the company's stock price rise probability scores over time compared to different sectors.

1. Performance Analysis of Algorithm (consolidated) 005300 Date
Period 3 months 100-m won
2016.12 2017.12 2018.12 Average 2018.09 2018.12 2019.03 2019.06 2019.09 2019.12
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 22,642 22,793 23,463 22,966 6,699 5,543 5,749 6,775 7,082 6,005 6,192
O-profit 1,463 754 850 1,022 512 17 193 463 906 2,050 296
N-income 691 1,215 -500 469 259 -804 11 -450 -1,153 -23,005 -246
O-rate 6.5 3.3 3.6 4.5 7.6 0.3 3.4 6.8 12.8 34.1 4.5
N-rate 3.1 5.3 -2.1 2.1 3.9 -14.5 0.2 -6.6 -16.3 -383.1 -4.3
ROE 2.9 9.3 -4.0 2.7 7.9 -9.0 -0.3 -3.8 -8.0 -116.7 -1.3
Debt-ratio 96.0 165.6 167.6 143.1 166.9 167.6 161.2 174.0 176.2 178.4 167.4
Quick-ratio 64.9 59.4 62.1 62.1 105.9 62.1 68.7 56.0 53.1 52.7 73.2
reserve-ratio 29,766.2 48,856.8 47,409.1 42,010.7 49,145.5 47,409.1 46,686.4 45,665.9 44,563.4 43,487.6 47,226.7
EPS 7,880 13,856 -5,702 5,345 2,954 -9,169 125 -5,132 -13,959 -261,807 -2,805
BPS 270,585 149,713 141,114 187,138 149,690 141,114 156,590 151,013 151,857 152,705 149,602
Dividends 1,000 3,300 2,700 2,333
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
2019-10-08
Gap
(Indication /
stock)
Color
High price ~ 157 %
High mid ~ 125 %
Mid ~ 93 %
Low mid ~ 61 %
Low price ~ 29 %
Normal
172,258 W 172,258 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 81 30 3,009 1,437
300,942 W 300,942 W 258,047 W
258,047 W 258,047 W 215,153 W Evaluation
343,837 W 343,837 W~ 300,942 W
134,000 W
54.3215,153 W 215,153 W 172,258 W
Low price
Indication price Range Current stock price Company score
172,258원
215,153원
258,047원
300,942원
343,837원
Low price
134,000원
28.6%
60.6%
92.6%
124.6%
156.6%
0.%
20.%
40.%
60.%
80.%
100.%
120.%
140.%
160.%
180.%
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
lotte chilsung
Gap
lotte chilsung

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 005300 Date
Period
Gap
(Indication /
stock)
Color
low price 172,258 W 172,258 W ~ 0 W 29 % -855,360 W -5
Low mid 215,153 W 215,153 W ~ 172,258 W 61 % -1,814,378 W -8
Mid 258,047 W 258,047 W ~ 215,153 W 93 % -2,773,396 W -11
High mid 300,942 W 300,942 W ~ 258,047 W 125 % -3,732,414 W All selling
Suggested Purchase
Amount 2,995,912 W
Number of stocks
purchased 22
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 343,837 W 343,837 W~ ~ 300,942 W 157 % -4,691,432 W All selling
2019-10-08
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
134,000 W Low price 32.2 Normal 8,000,000 W
39.9 46.2 35.3 39.6 36.5 34.4
2019.05.13 2019.06.11 2019.07.09 2019.08.06 2019.09.04 2019.10.07
Stock price rise
probability score
A Sector 43.2 46.1 42.7 48.3 45.4 47.1
32.2B Sector 36.7 46.3 27.9 48.3 27.5 21.7
Total average
2019.07.09 2019.08.06 2019.09.04 2019.10.07
Total of
increase rate
Total score
A Sector 6 % -8 % 12 % -6 % 4 %
-4 % 43.0B Sector 21 % -66 % 42 % -76 % -27 %
Total average 14 % -31 % 11 % -9 % -6 %
2019.06.11
43
46
43
48
45 47
37
46
28
48
28
22
40
46
35
40
36 34
0
10
20
30
40
50
60
2019.05.13 2019.06.11 2019.07.09 2019.08.06 2019.09.04 2019.10.07
Stock price rise probability score
A sector
B sector
Total average
6%
-8%
12%
-6%
4%
21%
-66%
42%
-76%
-27%
14%
-31%
11%
-9% -6%
-100%
-80%
-60%
-40%
-20%
0%
20%
40%
60%
2019.06.11 2019.07.09 2019.08.06 2019.09.04 2019.10.07
Increase rate of stock price rise
A sector
B sector
Total average
lotte chilsung

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
The Algori
accuracy o
change ove
results of
Consulting
②
informatio
investmen
up
③
do anythin
transaction
④
The Algori
informatio
⑤
analysis re