cj logistics 000120 Algorithm Investment Report

1. Performance Analysis of Algorithm (consolidated) 000120 Date
Period 3 months 100-m won
2017.12 2018.12 2019.12 Average 2019.12 2020.03 2020.06 2020.09 2020.12 2021.03
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 71,104 92,197 104,151 89,151 28,257 25,154 26,500 27,745 28,262 27,239 26,914
O-profit 2,357 2,427 3,072 2,619 1,013 582 839 925 919 819 840
N-income 542 666 509 572 328 114 362 475 533 484 320
O-rate 3.3 2.6 2.9 3.0 3.6 2.3 3.2 3.3 3.3 3.0 3.1
N-rate 0.8 0.7 0.5 0.7 1.2 0.5 1.4 1.7 1.9 1.8 1.2
ROE 2.0 2.1 1.4 1.8 3.6 2.4 3.3 3.6 3.7 3.6 3.2
Debt-ratio 127.8 151.3 149.2 142.8 149.2 154.8 153.7 154.0 155.7 157.4 152.9
Quick-ratio 94.2 72.1 79.7 82.0 79.7 80.9 80.3 79.4 81.6 85.2 80.1
reserve-ratio 2,453.1 2,500.1 2,488.4 2,480.5 2,488.4 2,498.1 2,533.9 2,567.0 2,595.1 2,624.3 2,521.8
EPS 2,376 2,919 2,231 2,509 1,438 500 1,587 2,082 1,781 1,947 1,402
BPS 120,978 137,237 160,229 139,482 160,229 162,254 162,815 166,638 168,836 171,063 162,984
Dividends 0 0 0 0
2021-03-23
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 146 %
High mid ~ 120 %
Mid ~ 94 %
Low mid ~ 68 %
Low price ~ 42 %
Indication price Range Current stock price Company score
379,659 W 379,659 W 334,782 W
334,782 W 334,782 W 289,904 W Evaluation
424,537 W 424,537 W~ 379,659 W
172,500 W
56.5
289,904 W 289,904 W 245,027 W
Low price
Normal
245,027 W 245,027 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
Air freight transportation and logistics 79 9 3,125 1,124
245,027원
289,904원
334,782원
379,659원
424,537원
Low price
172,500원
42.%
68.1%
94.1%
120.1%
146.1%
0.%
20.%
40.%
60.%
80.%
100.%
120.%
140.%
160.%
0W
50,000W
100,000W
150,000W
200,000W
250,000W
300,000W
350,000W
400,000W
450,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
cj logistics
Gap
cj logistics

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 000120 Date
Period
Gap
(Indication /
stock)
Color
2021-03-23
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
172,500 W Low price 47.0 Normal 10,000,000 W
Suggested Purchase
Amount 4,280,660 W
Number of stocks
purchased 25
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 424,537 W 424,537 W~ ~ 379,659 W 146 % -6,254,397 W All selling
High mid 379,659 W 379,659 W ~ 334,782 W 120 % -5,140,743 W All selling
Mid 334,782 W 334,782 W ~ 289,904 W 94 % -4,027,089 W -12
Low mid 289,904 W 289,904 W ~ 245,027 W 68 % -2,913,435 W -10
low price 245,027 W 245,027 W ~ 0 W 42 % -1,799,781 W -7
Stock price rise
probability score
A Sector 45.2 46.8 47.1 48.8 49.3 41.4
47.0
B Sector 19.6 37.9 30.4 48.8 51.3 37.9
Total average
2020.10.23 2020.11.20 2020.12.18 2021.01.20 2021.02.19 2021.03.22
32.4 42.3 38.8 50.8 50.3 39.7
-1 % -27 %
2020.11.20 2020.12.18 2021.01.20 2021.02.19 2021.03.22
Total of
increase rate
Total score
A Sector 3 % 1 % 3 % 1 % -19 %
2 % 48.7
B Sector 48 % -25 % 38 % 5 % -35 %
Total average 24 % -9 % 24 %
45 47 47 49 49
41
20
38
30
49 51
38
32
42
39
51 50
40
0
10
20
30
40
50
60
2020.10.23 2020.11.20 2020.12.18 2021.01.20 2021.02.19 2021.03.22
Stock price rise probability score
A sector
B sector
Total average
3% 1% 3% 1%
-19%
48%
-25%
38%
5%
-35%
24%
-9%
24%
-1%
-27%
-40%
-20%
0%
20%
40%
60%
2020.11.20 2020.12.18 2021.01.20 2021.02.19 2021.03.22
Increase rate of stock price rise
A sector
B sector
Total average
cj logistics

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