This document provides a performance analysis of an algorithm company over several periods from 2017-2021. It includes key financial metrics such as sales, operating profit, net income, debt ratios, and stock prices. It also evaluates the company's current stock price, compares it to indication price ranges, and provides a stock purchase strategy based on the analysis.

1. Performance Analysis of Algorithm (consolidated) 080160 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 3,721 3,650 2,972 3,448 649 442 30 29 39 37 288
O-profit 339 166 32 179 -36 -14 -93 -75 -63 -154 -55
N-income 249 122 23 131 -51 -12 -163 -76 -389 -410 -76
O-rate 9.1 4.5 1.1 4.9 -5.5 -3.2 -310.0 -258.6 -160.6 -414.8 -144.3
N-rate 6.7 3.3 0.8 3.6 -7.9 -2.7 -543.3 -262.1 -990.9 -1,108.2 -204.0
ROE 15.1 7.6 1.5 8.1 -13.4 -8.4 -24.2 -17.8 -40.8 -44.4 -15.9
Debt-ratio 113.3 107.6 175.8 132.2 175.8 130.6 142.8 149.4 146.3 143.2 149.6
Quick-ratio 128.4 129.2 138.9 132.2 138.9 177.9 203.8 186.6 207.9 233.9 176.8
reserve-ratio 1,531.6 1,573.7 1,522.1 1,542.5 1,522.1 1,482.1 1,309.5 1,229.5 1,148.8 1,075.2 1,385.8
EPS 1,317 646 122 695 -270 -63 -862 -402 -2,059 -2,100 -399
BPS 8,698 8,529 8,069 8,432 8,069 7,640 6,788 6,397 5,859 5,366 7,224
Dividends 450 350 120 307
2021-03-19
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 158 %
High mid ~ 123 %
Mid ~ 89 %
Low mid ~ 54 %
Low price ~ 20 %
Indication price Range Current stock price Company score
53,240 W 53,240 W 45,020 W
45,020 W 45,020 W 36,800 W Evaluation
61,460 W 61,460 W~ 53,240 W
23,850 W
56.7
36,800 W 36,800 W 28,580 W
Low price
Normal
28,580 W 28,580 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
Hotels, Restaurants, Leisure 79 22 3,125 1,525
28,580원
36,800원
45,020원
53,240원
61,460원
Low price 23,850원
19.8%
54.3%
88.8%
123.2%
157.7%
0.%
20.%
40.%
60.%
80.%
100.%
120.%
140.%
160.%
180.%
0W
10,000W
20,000W
30,000W
40,000W
50,000W
60,000W
70,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
mode tour
Gap
mode tour

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 080160 Date
Period
Gap
(Indication /
stock)
Color
2021-03-19
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
23,850 W Low price 55.8 Normal 10,000,000 W
Suggested Purchase
Amount 4,424,020 W
Number of stocks
purchased 185
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 61,460 W 61,460 W~ ~ 53,240 W 158 % -6,976,387 W All selling
High mid 53,240 W 53,240 W ~ 45,020 W 123 % -5,451,615 W All selling
Mid 45,020 W 45,020 W ~ 36,800 W 89 % -3,926,843 W -87
Low mid 36,800 W 36,800 W ~ 28,580 W 54 % -2,402,071 W -65
low price 28,580 W 28,580 W ~ 0 W 20 % -877,299 W -31
Stock price rise
probability score
A Sector 50.8 55.0 50.5 51.2 51.3 49.6
55.8
B Sector 13.8 36.3 33.8 51.2 39.2 29.6
Total average
2020.10.21 2020.11.18 2020.12.16 2021.01.18 2021.02.17 2021.03.18
32.3 45.6 42.1 29.6 45.2 39.6
35 % -14 %
2020.11.18 2020.12.16 2021.01.18 2021.02.17 2021.03.18
Total of
increase rate
Total score
A Sector 8 % -9 % 1 % 0 % -3 %
-0 % 48.0
B Sector 62 % -7 % 34 % -31 % -32 %
Total average 29 % -8 % -42 %
51
55
51 51 51 50
14
36 34
51
39
30
32
46
42
30
45
40
0
10
20
30
40
50
60
2020.10.21 2020.11.18 2020.12.16 2021.01.18 2021.02.17 2021.03.18
Stock price rise probability score
A sector
B sector
Total average
8%
-9%
1% 0% -3%
62%
-7%
34%
-31% -32%
29%
-8%
-42%
35%
-14%
-60%
-40%
-20%
0%
20%
40%
60%
80%
2020.11.18 2020.12.16 2021.01.18 2021.02.17 2021.03.18
Increase rate of stock price rise
A sector
B sector
Total average
mode tour

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