1. Performance Analysis of Algorithm (consolidated) 035420 Date
Period 3 months 100-m won
2021.12 2022.12 2023.12 Average 2023.12 2024.03 2024.06 2024.09 2024.12 2025.03
IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con) IFRS(Con)
Sales 68,176 82,201 96,706 82,361 25,370 25,261 26,105 27,156 28,642 28,186 25,973
O-profit 13,255 13,047 14,888 13,730 4,055 4,393 4,727 5,253 5,481 5,450 4,607
N-income 164,776 6,732 9,850 60,453 2,984 5,558 3,321 5,301 4,986 5,376 4,291
O-rate 19.4 15.9 15.4 16.9 16.0 17.4 18.1 19.3 19.1 19.3 17.7
N-rate 241.7 8.2 10.2 86.7 11.8 22.0 12.7 19.5 17.4 19.1 16.5
ROE 68.6 2.9 4.1 25.2 4.9 7.0 5.7 6.4 6.3 6.4 6.0
Debt-ratio 40.2 44.6 47.4 44.1 47.4 45.9 44.9 42.6 41.1 39.7 45.2
Quick-ratio 140.7 117.2 110.8 122.9 110.8 128.0 137.4 158.6 181.6 209.0 133.7
reserve-ratio 148,912.7 152,740.6 156,284.8 152,646.1 156,284.8 158,954.5 161,585.5 164,166.1 166,896.0 169,678.5 160,247.7
EPS 104,001 4,249 6,217 38,156 1,883 3,508 2,096 3,346 3,473 3,305 2,708
BPS 151,653 148,010 152,982 150,882 152,982 154,906 158,074 165,083 169,340 173,707 157,761
Dividends 511 914 1,205 877
2025-02-16
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average
Gap
(Indication /
stock)
Color
High price ~ 87 %
High mid ~ 65 %
Mid ~ 44 %
Low mid ~ 23 %
Low price ~ 1 %
Indication price Range Current stock price Company score
365,467 W 365,467 W 318,292 W
318,292 W 318,292 W 271,117 W Evaluation
412,642 W 412,642 W~ 365,467 W
221,000 W
56.2
271,117 W 271,117 W 223,942 W
Low price
Normal
223,942 W 223,942 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
Two-way Media and Services 79 38 4,139 514
223,942원
271,117원
318,292원
365,467원
412,642원
Low price
221,000원
1.3%
22.7%
44.%
65.4%
86.7%
0.%
10.%
20.%
30.%
40.%
50.%
60.%
70.%
80.%
90.%
100.%
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
NAVER
Gap
NAVER
2. [Price for scheduled purchasing]
Arbitrarily made
Algorithm stocks Trading Strategies (consolidated) 035420 Date
Period
Gap
(Indication /
stock)
Color
2025-02-16
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
221,000 W Low price 55.4 Normal 10,000,000 W
Suggested Purchase
Amount 5,151,651 W
Number of stocks
purchased 23
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 412,642 W 412,642 W~ ~ 365,467 W 87 % -4,467,307 W -11
High mid 365,467 W 365,467 W ~ 318,292 W 65 % -3,367,628 W -9
Mid 318,292 W 318,292 W ~ 271,117 W 44 % -2,267,949 W -7
Low mid 271,117 W 271,117 W ~ 223,942 W 23 % -1,168,269 W -4
low price 223,942 W 223,942 W ~ 0 W 1 % -68,590 W -0
Stock price rise
probability score
A Sector 50.9 46.7 52.2 46.8 46.8 51.3
55.4
B Sector 28.3 20.4 55.0 46.8 44.6 42.9
Total average
2024.09.10 2024.10.16 2024.11.13 2024.12.11 2025.01.13 2025.02.14
39.6 33.5 53.6 46.7 45.7 47.1
-2 % 3 %
2024.10.16 2024.11.13 2024.12.11 2025.01.13 2025.02.14
Total of
increase rate
Total score
A Sector -9 % 11 % -12 % 0 % 9 %
1 % 47.0
B Sector -39 % 63 % -18 % -5 % -4 %
Total average -18 % 37 % -15 %
51
47
52
47 47
51
28
20
55
47 45 43
40
34
54
47 46 47
0
10
20
30
40
50
60
2024.09.10 2024.10.16 2024.11.13 2024.12.11 2025.01.13 2025.02.14
Stock price rise probability score
A sector
B sector
Total average
-9%
11%
-12%
0%
9%
-39%
63%
-18%
-5% -4%
-18%
37%
-15%
-2% 3%
-60%
-40%
-20%
0%
20%
40%
60%
80%
2024.10.16 2024.11.13 2024.12.11 2025.01.13 2025.02.14
Increase rate of stock price rise
A sector
B sector
Total average
NAVER
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.naver.com/tacac
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