This document contains financial and performance data for an algorithm company from 2016-2019, including sales, operating profit, net income, debt ratio, and stock price. It also includes a stock price prediction analysis showing the company's current stock price, indicated price ranges, and buying/selling amounts within those ranges. The analysis assigns a probability score to the company's stock price rising and compares it to sector averages. It concludes with a compliance notice stating the information is for reference only and the user assumes responsibility for investment decisions.

1. Performance Analysis of Algorithm (consolidated) 218410 Date
Period 3 months 100-m won
2016.12 2017.12 2018.12 Average 2018.06 2018.09 2018.12 2019.03 2019.06 2019.09
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 612 621 1,081 771 287 286 288 348 318 393 302
O-profit 55 81 267 134 74 75 70 77 72 91 74
N-income 56 61 254 124 64 64 78 74 73 83 70
O-rate 9.0 13.0 24.7 15.6 25.8 26.2 24.3 22.1 22.5 23.2 24.6
N-rate 9.2 9.8 23.5 14.2 22.3 22.4 27.1 21.3 22.8 21.2 23.3
ROE 5.4 4.8 15.5 8.6 17.6 17.0 17.9 17.5 17.3 17.5 17.5
Debt-ratio 26.6 21.7 43.1 30.5 26.9 43.2 43.1 44.6 53.2 63.6 39.4
Quick-ratio 170.2 231.3 297.7 233.1 411.5 291.8 297.7 286.2 266.7 254.1 321.8
reserve-ratio 1,647.5 1,034.5 1,292.9 1,325.0 1,161.3 1,231.3 1,292.9 1,322.3 1,382.4 1,446.1 1,251.9
EPS 239 260 1,083 528 273 273 333 316 221 334 299
BPS 4,428 5,434 6,983 5,615 6,215 6,633 6,983 7,132 7,540 7,970 6,741
Dividends 0 50 200 83
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
2019-05-21
Gap
(Indication /
stock)
Color
High price ~ 17 %
High mid ~ 2 %
Mid ~ -13 %
Low mid ~ -29 %
Low price ~ -44 %
Normal
14,729 W 14,729 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 81 70 2,940 1,275
26,783 W 26,783 W 22,765 W
22,765 W 22,765 W 18,747 W Evaluation
30,801 W 30,801 W~ 26,783 W
26,300 W
44.518,747 W 18,747 W 14,729 W
High mid
Indication price Range Current stock price Company score
14,729원
18,747원
22,765원
26,783원
30,801원
High mid 26,300원
-44%
-29%
-13%
1.8%
17.1%
-50%
-40%
-30%
-20%
-10%
0.%
10.%
20.%
30.%
0W
5,000W
10,000W
15,000W
20,000W
25,000W
30,000W
35,000W
Low price Low mid Mid High mid High price
Indication price chart (Consolidated)
Indication price
RFHIC
Gap
RFHIC

2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 218410 Date
Period
Gap
(Indication /
stock)
Color
low price 14,729 W 14,729 W ~ 0 W -44 % 445,421 W 30
Low mid 18,747 W 18,747 W ~ 14,729 W -29 % 290,751 W 16
Mid 22,765 W 22,765 W ~ 18,747 W -13 % 136,082 W 6
High mid 26,783 W 26,783 W ~ 22,765 W 2 % -18,588 W -1
Suggested Purchase
Amount 1,012,449 W
Number of stocks
purchased 38
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 30,801 W 30,801 W~ ~ 26,783 W 17 % -173,258 W -6
2019-05-21
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
26,300 W High mid 37.0 Normal 3,500,000 W
42.1 50.4 38.8 18.3 32.7 35.4
2018.12.18 2019.01.18 2019.02.20 2019.03.21 2019.04.18 2019.05.20
Stock price rise
probability score
A Sector 51.7 47.5 50.4 44.4 45.8 44.9
37.0B Sector 32.5 53.3 27.1 44.4 19.6 25.8
Total average
2019.02.20 2019.03.21 2019.04.18 2019.05.20
Total of
increase rate
Total score
A Sector -9 % 6 % -14 % 3 % -2 %
-15 % 45.3B Sector 39 % -97 % 39 % -127 % 24 %
Total average 17 % -30 % -111 % 44 % 8 %
2019.01.18
52
48
50
44 46 45
33
53
27
44
20
26
42
50
39
18
33
35
0
10
20
30
40
50
60
2018.12.18 2019.01.18 2019.02.20 2019.03.21 2019.04.18 2019.05.20
Stock price rise probability score
A sector
B sector
Total average
-9%
6%
-14%
3% -2%
39%
-97%
39%
-127%
24%17%
-30%
-111%
44%
8%
-150%
-100%
-50%
0%
50%
100%
2019.01.18 2019.02.20 2019.03.21 2019.04.18 2019.05.20
Increase rate of stock price rise
A sector
B sector
Total average
RFHIC

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
EDUCATION, M&A, IPO, RECOVER, 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