omnitel 057680 Algorithm Investment Report

1. Performance Analysis of Algorithm (Separate) 057680 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(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep) IFRS(Sep)
Sales 283 55 52 130 89 -58 19 14 11 9 16
O-profit -80 -33 -14 -42 1 -11 1 2 -5 -20 -2
N-income -123 -47 23 -49 63 -45 0 4 3 2 6
O-rate -28.3 -60.0 -26.9 -38.4 1.1 -19.0 5.3 14.3 -40.2 -213.1 -41.9
N-rate -43.5 -85.5 44.2 -28.2 70.8 -77.6 0.0 28.6 27.1 25.7 12.4
ROE -473.1 -50.0 7.3 -171.9 105.4 24.2 43.2 44.4 44.1 43.9 50.9
Debt-ratio 784.6 381.9 122.8 429.8 124.3 122.8 80.9 62.0 50.0 40.2 80.0
Quick-ratio 82.1 94.8 117.9 98.3 95.6 117.9 62.4 71.1 81.1 93.9 87.0
reserve-ratio -76.7 -13.5 86.3 -1.3 127.8 86.3 86.3 88.7 66.3 41.0 82.7
EPS -365 -140 68 -145 187 -134 0 12 9 7 16
BPS 77 279 938 431 709 938 947 985 1,118 1,268 895
Dividends 0 0 0 0
2019-08-27
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 114 %
High mid ~ 82 %
Mid ~ 51 %
Low mid ~ 19 %
Low price ~ -12 %
Normal
1,299 W 1,299 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
Internet software and services 81 6 3,009 869
2,698 W 2,698 W 2,232 W
2,232 W 2,232 W 1,765 W Evaluation
3,165 W 3,165 W~ 2,698 W
1,480 W
49.61,765 W 1,765 W 1,299 W
Low mid
Indication price Range Current stock price Company score
1,299원
1,765원
2,232원
2,698원
3,165원
Low mid 1,480원
-12%
19.3%
50.8%
82.3%
113.8%
-20%
0.%
20.%
40.%
60.%
80.%
100.%
120.%
140.%
0W
500W
1,000W
1,500W
2,000W
2,500W
3,000W
3,500W
Low price Low mid Mid High mid High price
Indication price chart (Separate)
Indication price
omnitel
Gap
omnitel

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (Separate) 057680 Date
Period
Gap
(Indication /
stock)
Color
low price 1,299 W 1,299 W ~ 0 W -12 % 180,977 W 139
Low mid 1,765 W 1,765 W ~ 1,299 W 19 % -284,862 W -161
Mid 2,232 W 2,232 W ~ 1,765 W 51 % -750,702 W -336
High mid 2,698 W 2,698 W ~ 2,232 W 82 % -1,216,541 W -451
Suggested Purchase
Amount 1,477,860 W
Number of stocks
purchased 999
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 3,165 W 3,165 W~ ~ 2,698 W 114 % -1,682,381 W All selling
2019-08-27
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
1,480 W Low mid 49.2 Normal 3,500,000 W
Stock price rise
probability score
A Sector 42.6 48.7 47.9 45.8 49.2 47.4
49.2B Sector 15.0 57.2 45.8 45.8 48.3 29.2
Total average 28.8 53.0 33.9 38.9 48.8 38.3
2019.04.02 2019.04.30 2019.05.30 2019.06.28 2019.07.26 2019.08.26
2019.05.30 2019.06.28 2019.07.26 2019.08.26
Total of
increase rate
Total score
A Sector 12 % -2 % -5 % 7 % -4 %
-1 % 48.7B Sector 74 % -186 % 56 % 5 % -66 %
Total average 46 % -56 % 13 % 20 % -27 %
2019.04.30
12%
-2% -5% 7% -4%
74%
-186%
56%
5%
-66%
46%
-56%
13% 20%
-27%
-200%
-150%
-100%
-50%
0%
50%
100%
2019.04.30 2019.05.30 2019.06.28 2019.07.26 2019.08.26
Increase rate of stock price rise
A sector
B sector
Total average
omnitel
43
49 48 46
49 47
15
57
20
46 48
2929
53
34
39
49
38
0
10
20
30
40
50
60
70
2019.04.02 2019.04.30 2019.05.30 2019.06.28 2019.07.26 2019.08.26
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