This document contains performance data for an algorithm company from 2016 to 2020. It includes quarterly sales, profit, debt ratios, and other financial metrics. It also provides the company's current stock price, an indicated price range, and analysis of the company's stock price rise probability over the last 3 months. The document recommends a "normal" investment opinion and purchasing 1,356,530 shares of the company's stock at the current price of 12,150 won per share.

1. Performance Analysis of Algorithm (Separate) 115440 Date
Period 3 months 100-m won
2016.12 2017.12 2018.12 Average 2019.03 2019.06 2019.09 2019.12 2020.03 2020.06
IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep)
Sales 434 517 446 466 118 120 178 320 465 675 184
O-profit 22 32 10 21 -13 -7 3 45 284 1,796 7
N-income 27 34 19 27 -11 -8 2 39 300 2,309 6
O-rate 5.1 6.2 2.2 4.5 -11.0 -5.8 1.7 14.1 61.1 265.9 54.3
N-rate 6.2 6.6 4.3 5.7 -9.3 -6.7 1.1 12.2 64.6 341.9 67.3
ROE 5.6 6.7 3.6 5.3 -8.5 -7.4 -4.8 0.2 24.7 160.4 27.4
Debt-ratio 36.3 42.5 62.0 46.9 57.3 65.7 63.9 30.7 24.2 19.0 43.5
Quick-ratio 254.2 186.0 291.7 244.0 317.5 223.2 239.7 234.4 298.8 427.1 290.1
reserve-ratio 1,396.9 1,478.1 1,568.8 1,481.3 1,515.6 1,490.6 1,500.0 1,491.3 1,616.3 1,833.7 1,574.6
EPS 296 372 208 292 -120 -88 22 427 3,284 25,269 60
BPS 5,242 5,538 5,844 5,542 5,658 5,549 5,582 7,913 9,137 10,551 6,175
Dividends 120 150 100 123
2020-05-27
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 25 %
High mid ~ 9 %
Mid ~ -6 %
Low mid ~ -22 %
Low price ~ -38 %
Indication price Range Current stock price Company score
13,285 W 13,285 W 11,380 W
11,380 W 11,380 W 9,476 W Evaluation
15,190 W 15,190 W~ 13,285 W
12,150 W
49.69,476 W 9,476 W 7,571 W
High mid
Normal
7,571 W 7,571 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
Communication equipment 79 49 3,119 1,379
7,571원
9,476원
11,380원
13,285원
15,190원
High mid 12,150원
-38%
-22%
-6%
9.3%
25.%
-50%
-40%
-30%
-20%
-10%
0.%
10.%
20.%
30.%
0W
2,000W
4,000W
6,000W
8,000W
10,000W
12,000W
14,000W
16,000W
Low price Low mid Mid High mid High price
Indication price chart (Separate)
Indication price
woori-net
Gap
woori-net

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (Separate) 115440 Date
Period
Gap
(Indication /
stock)
Color
2020-05-27
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
12,150 W High mid 62.8 Normal 3,500,000 W
Suggested Purchase
Amount 1,356,530 W
Number of stocks
purchased 112
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 15,190 W 15,190 W~ ~ 13,285 W 25 % -339,433 W -22
High mid 13,285 W 13,285 W ~ 11,380 W 9 % -126,759 W -10
Mid 11,380 W 11,380 W ~ 9,476 W -6 % 85,916 W 8
Low mid 9,476 W 9,476 W ~ 7,571 W -22 % 298,591 W 32
low price 7,571 W 7,571 W ~ 0 W -38 % 511,266 W 68
2019.12.26 2020.01.29 2020.02.26 2020.03.25 2020.04.23 2020.05.26
12.5 34.6 46.1
Stock price rise
probability score
A Sector 50.3 62.6 45.8 43.2 48.0 63.4
62.8B Sector 38.1 28.3 43.2 43.2 21.1 28.8
Total average 44.2 45.5 41.0
64 % 25 %
2020.01.29 2020.02.26 2020.03.25 2020.04.23 2020.05.26
Total of
increase rate
Total score
A Sector 20 % -37 % -6 % 10 % 24 %
-29 % 48.0B Sector -35 % 22 % 16 % -105 % 27 %
Total average 3 % -11 % -228 %
20%
-37%
-6%
10%
24%
-35%
22% 16%
-105%
27%
3%
-11%
-228%
64%
25%
-250%
-200%
-150%
-100%
-50%
0%
50%
100%
2020.01.29 2020.02.26 2020.03.25 2020.04.23 2020.05.26
Increase rate of stock price rise
A sector
B sector
Total average
woori-net
50
63
46 43
48
63
38
28
36
43
21
29
44 45
41
13
35
46
0
10
20
30
40
50
60
70
2019.12.26 2020.01.29 2020.02.26 2020.03.25 2020.04.23 2020.05.26
Stock price rise probability score
A sector
B sector
Total average

3. may
ded by
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