[더즌]dozn 462860 Algorithm Investment Report

[더즌]dozn 462860 Algorithm Investment Report

1. Performance Analysis of Algorithm(consolidated) 462860 Date
Period3 months100-m won
2022.12 2023.12 2024.12 Average 2024.09 2024.12 2025.03 2025.06 2025.09 2025.12
IFRS(Con)IFRS(Con)IFRS(Con)IFRS(Con)IFRS(Con)IFRS(Con)IFRS(Con)IFRS(Con)IFRS(Con)IFRS(Con)IFRS(Con)
Sales 296 421 627 448 158 158 154 146 142 139 154
O-profit 86 107 100 98 24 23 26 31 34 37 26
N-income 82 113 99 98 20 24 24 28 31 35 24
O-rate 29.1 25.4 15.9 23.5 15.2 14.6 16.9 21.2 23.8 26.8 17.0
N-rate 27.7 26.8 15.8 23.4 12.7 15.2 15.6 19.2 22.1 25.4 15.7
ROE 44.8 36.7 23.9 35.1 20.9 22.0 19.1 19.6 19.3 19.0 20.4
Debt-ratio 291.3 210.4 179.5 227.0 166.1 179.5 89.4 101.3 85.6 72.4 134.1
Quick-ratio 120.4 123.8 132.0 125.4 132.9 132.0 184.8 175.3 185.3 197.6 156.2
reserve-ratio 700.0 1,375.0 1,804.8 1,293.3 1,685.7 1,804.8 2,604.2 856.9 945.3 1,406.3 1,737.9
EPS 114 158 138 137 28 33 33 39 44 49 33
BPS 255 429 577 421 534 577 923 965 1,198 1,488 750
Dividends 0 0 0 0
2025-09-21
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average Gap
(Indication /
stock)
Color
High price ~ 159%
High mid ~ 121%
Mid ~ 84%
Low mid ~ 46%
Low price ~ 8%
Indication price Range Current stock priceCompany score
11,361W 11,361W 9,429W
9,429W 9,429W 7,497W Evaluation
13,293W 13,293W~ 11,361W
5,130W
54.8
7,497W 7,497W 5,565W
Low price
Normal
5,565W 5,565W 0W
Industrial name of the company
The number of
All industries
Algorithm
Industry ranking
Total number of
listed companies
Algorithm
company ranking
Investment
opinion
IT Service 79 65 4,232 1,270
5,565원
7,497원
9,429원
11,361원
13,293원
Low price5,130원
8.5%
46.1%
83.8%
121.5%
159.1%
0.%
20.%
40.%
60.%
80.%
100.%
120.%
140.%
160.%
180.%
0W
2,000W
4,000W
6,000W
8,000W
10,000W
12,000W
14,000W
Low priceLow mid Mid High midHigh price
Indication price chart(Consolidated)
Indication price
dozn
Gapdozn

2. [Price for scheduled purchasing]
Arbitrarily madeAlgorithm stocks Trading Strategies(consolidated) 462860 Date
Period
Gap
(Indication /
stock)
Color
2025-09-21
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
5,130W Low price 36.2
Normal 10,000,000W
Suggested Purchase
Amount 4,159,831W
Number of stocks
purchased 811
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 13,293W 13,293W~ ~ 11,361W 159% -6,619,234 W All selling
High mid 11,361W 11,361W ~ 9,429W 121% -5,052,608 W All selling
Mid 9,429W 9,429W ~ 7,497W 84% -3,485,981 W -370
Low mid 7,497W 7,497W ~ 5,565W 46% -1,919,355 W -256
low price 5,565W 5,565W ~ 0W 8% -352,728 W -63 Stock price rise
probability score
A Sector 48.1 56.2 43.7 49.8 52.5 44.1
36.2
B Sector 44.2 27.9 21.3 49.8 29.6 34.6
Total average
2025.04.24 2025.05.27 2025.06.26 2025.07.24 2025.08.22 2025.09.19
46.1 42.1 32.5 13.3 41.0 39.3 68% -4 %
2025.05.27 2025.06.26 2025.07.24 2025.08.22 2025.09.19
Total of
increase rate
Total score
A Sector 14% -29 % 12% 5% -19 %
-24 %39.7
B Sector -58 % -31 % 57% -68 % 14%
Total average -10 % -29 % -144 %
48
56
44
50
52
4444
28
21
50
30
35
46
42
32
13
41
39
0
10
20
30
40
50
60
2025.04.242025.05.272025.06.262025.07.242025.08.222025.09.19
Stock price rise probability score
A sector
B sector
Total average
14%
-29%
12%
5%
-19%
-58%
-31%
57%
-68%
14%
-10%
-29%
-144%
68%
-4%
-200%
-150%
-100%
-50%
0%
50%
100%
2025.05.272025.06.262025.07.242025.08.222025.09.19
Increase rate of stock price rise
A sector
B sector
Total averagedozn

3. 정보와
완전
정보
결
투자판단
있습니
위배
무단으
숙지하
Compliance notice
①The 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 arenot guaranteed.Furthermore,itmay
change over time.Therefore, we are not legally responsible for the
results of the data provided by The Algorithm Company Analysis
Consulting becauseofinformation errors or omissions.
②The 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
uptousers utilizing this information.
③The Algorithm Company Analysis Consulting and its site do not
do anything that violates the related laws such as discretionary
transaction.
④Users can not reallocate andrecycletheinformation provided by
The Algorithm Company Analysis Consulting firm letalonethe
information provided by itsSite.
⑤Be sure to know aboutapplication period of this algorithm
analysis report in order to improve its accuracy.
Tel : 070 -4667 -5009 Email : [email protected]
Homepage : tacac.co.kr blog.naver.com/tacac
SERVICES
M&A, IPO, RECOVER, CORPORATE RESTRUCTURING, MANAGEMENT OF
TECHNOLOGY, BUSINESSSTRATEGY, FAMILY BUSINESS
Request: http://tacac.co.kr/?page_id=1374
①
Consulting is obtained through reliable data and information and
The Algorithm Company Analysis Program (TACAP), but its
accuracy or completeness are
change over time.Therefore, we are not legally responsible for the
results of the data provided by The Algorithm Company Analysis
Consulting because
②
information provided on it site are reference materials for
investment decisions and the final responsibility of investment is
up
③
do anything that violates the related laws such as discretionary
transaction.
④
The Algorithm Company Analysis Consulting
information provided by
⑤
analysis report in order to improve its accuracy.