This document provides a performance analysis of an algorithm company over several quarters from 2014 to 2018. It includes key financial metrics such as sales, operating profit, net income, debt ratios, and stock price. A section at the end evaluates the company's stock and recommends a "sell" rating based on its current price being -75% below the indicated price. Additional tables show the company's stock price probability scores and suggested purchase amounts and numbers of shares at different price levels.

1. Performance Analysis of Algorithm (consolidated) 118000 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 118 115 112 115 28 23 65 106 185 324 56
O-profit -61 -75 -57 -64 -14 -13 -17 -21 -24 -28 -16
N-income -90 -78 -86 -85 -47 -10 -23 -23 -27 -31 -26
O-rate -51.7 -65.2 -50.9 -55.9 -50.0 -56.5 -26.2 -19.8 -13.0 -8.5 -38.1
N-rate -76.3 -67.8 -76.8 -73.6 -167.9 -43.5 -35.4 -21.7 -14.4 -9.6 -67.1
ROE -108.4 -125.8 -64.2 -99.5 -35.1 -7.4 -12.6 -14.5 -15.7 -17.1 -17.4
Debt-ratio 137.3 164.5 114.9 138.9 114.9 117.0 118.1 157.9 176.9 198.1 127.0
Quick-ratio 85.5 66.7 121.5 91.2 121.5 158.9 97.9 78.0 132.7 339.7 114.1
reserve-ratio 121.4 40.7 48.9 70.4 48.9 38.0 73.0 50.0 50.9 51.7 52.5
EPS -448 -388 -428 -421 -234 -50 -114 -114 -133 -154 -128
BPS 413 309 667 463 667 672 906 792 844 900 759
Dividends 0 0 0 0
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
2017-12-04
Gap
(Indication /
stock)
Color
High price ~ -24 %
High mid ~ -37 %
Mid ~ -50 %
Low mid ~ -63 %
Low price ~ -75 %
Sell
840 W 840 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
Health Care Equipment and Supplies 80 58 2,736 2,134
2,153 W 2,153 W 1,715 W
1,715 W 1,715 W 1,277 W Evaluation
2,590 W 2,590 W~ 2,153 W
3,410 W
39.01,277 W 1,277 W 840 W
High price
Indication price Range Current stock price Company score
840원
1,277원
1,715원
2,153원
2,590원
High price 3,410원
-75%
-63%
-50%
-37%
-24%
-80%
-70%
-60%
-50%
-40%
-30%
-20%
-10%
0.%
0W
500W
1,000W
1,500W
2,000W
2,500W
3,000W
3,500W
4,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
WOORIDUL HUEBRAIN
Gap
WOORIDUL HUEBRAIN

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 118000 Date
Period
Gap
(Indication /
stock)
Color
low price 840 W 840 W ~ 0 W -75 % 235,216 W 280
Low mid 1,277 W 1,277 W ~ 840 W -63 % 195,164 W 153
Mid 1,715 W 1,715 W ~ 1,277 W -50 % 155,112 W 90
High mid 2,153 W 2,153 W ~ 1,715 W -37 % 115,060 W 53
Suggested Purchase
Amount 312,038 W
Number of stocks
purchased 92
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 2,590 W 2,590 W~ ~ 2,153 W -24 % 75,009 W 29
2017-12-04
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
3,410 W High price 42.5 Sell 3,000,000 W
38.1 35.1 37.7 29.2 37.7 39.0
2017.07.05 2017.08.02 2017.08.31 2017.09.28 2017.11.03 2017.12.01
Stock price rise
probability score
A Sector 49.6 46.3 31.8 32.7 32.8 47.3
42.5B Sector 26.7 23.9 43.5 32.7 42.5 30.6
Total average
2017.08.31 2017.09.28 2017.11.03 2017.12.01
Total of
increase rate
Total score
A Sector -7 % -45 % 3 % 0 % 31 %
-1 % 45.7B Sector -12 % 45 % -33 % 23 % -39 %
Total average -9 % 7 % -29 % 23 % 3 %
2017.08.02
50
46
32 33 33
47
27
24
44
33
43
31
38
35 38
29
38 39
0
10
20
30
40
50
60
2017.07.05 2017.08.02 2017.08.31 2017.09.28 2017.11.03 2017.12.01
Stock price rise probability score
A sector
B sector
Total average
-7%
-45%
3% 0%
31%
-12%
45%
-33%
23%
-39%
-9%
7%
-29%
23%
3%
-60%
-40%
-20%
0%
20%
40%
60%
2017.08.02 2017.08.31 2017.09.28 2017.11.03 2017.12.01
Increase rate of stock price rise
A sector
B sector
Total average
WOORIDUL HUEBRAIN

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