kakao pay 377300 Algorithm Investment Report

kakao pay 377300 Algorithm Investment Report

1. Performance Analysis of Algorithm(consolidated) 377300 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 5,214 6,154 7,662 6,343 1,862 2,182 2,119 2,383 2,572 2,775 2,137
O-profit -455 -566 -575 -532 -75 -330 44 93 56 156 -67
N-income 268 -229 -215 -59 -275 52 144 141 278 547 16
O-rate -8.7 -9.2 -7.5 -8.5 -4.0 -15.1 2.1 3.9 2.2 5.6 -3.3
N-rate 5.1 -3.7 -2.8 -0.5 -14.8 2.4 6.8 5.9 10.8 19.7 0.1
ROE 1.4 -1.2 -1.1 -0.3 -5.8 -2.3 -1.7 -1.7 -1.1 -0.2 -2.9
Debt-ratio 74.6 105.0 131.0 103.5 119.5 131.0 133.7 152.3 168.5 186.4 134.1
Quick-ratio 258.1 286.7 291.1 278.6 215.3 291.1 161.9 295.4 387.7 1,019.4 240.9
reserve-ratio 2,485.7 2,451.0 2,427.5 2,454.7 2,421.4 2,427.5 2,447.8 2,437.3 2,414.6 2,391.3 2,433.5
EPS 198 -169 -159 -43 -204 38 107 104 205 405 11
BPS 14,123 14,319 14,141 14,194 14,121 14,141 14,254 14,212 14,100 13,989 14,182
Dividends 0 0 0 0
2025-09-24
Major
Financial
Information
Recent Annual Performance Recent quarterly performance Estimate
Average Gap
(Indication /
stock)
Color
High price ~ 217%
High mid ~ 173%
Mid ~ 129%
Low mid ~ 84%
Low price ~ 40%
Indication price Range Current stock priceCompany score
154,163W 154,163W 129,186W
129,186W 129,186W 104,208W Evaluation
179,141W 179,141W~ 154,163W
56,500W
52.7
104,208W 104,208W 79,230W
Low price
Normal
79,230W 79,230W 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 2,127
79,230원
104,208원
129,186원
154,163원
179,141원
Low price56,500원
40.2%
84.4%
128.6%
172.9%
217.1%
0.%
50.%
100.%
150.%
200.%
250.%
0W
20,000W
40,000W
60,000W
80,000W
100,000W
120,000W
140,000W
160,000W
180,000W
200,000W
Low priceLow mid Mid High midHigh price
Indication price chart(Consolidated)
Indication price
kakao pay
Gapkakao pay

2. [Price for scheduled purchasing]
Arbitrarily madeAlgorithm stocks Trading Strategies(consolidated) 377300 Date
Period
Gap
(Indication /
stock)
Color
2025-09-24
3 months
Current stock price Evaluation
Stock price rise
probability score
Investment opinion Prospective purchase amount
56,500W Low price 36.2
Normal 10,000,000W
Suggested Purchase
Amount 3,754,822W
Number of stocks
purchased 66
Indication price Range Buying / Selling Buying / Selling [Stocks]
High price 179,141W 179,141W~ ~ 154,163W 217% -8,150,377 W All selling
High mid 154,163W 154,163W ~ 129,186W 173% -6,490,421 W All selling
Mid 129,186W 129,186W ~ 104,208W 129% -4,830,464 W All selling
Low mid 104,208W 104,208W ~ 79,230W 84% -3,170,507 W -30
low price 79,230W 79,230W ~ 0W 40% -1,510,550 W -19 Stock price rise
probability score
A Sector 46.8 49.2 52.7 43.0 47.3 50.9
36.2
B Sector 19.2 37.5 26.3 43.0 40.0 20.8
Total average
2025.04.28 2025.05.29 2025.06.30 2025.07.28 2025.08.26 2025.09.23
33.0 43.4 39.5 39.6 43.6 35.9 9% -22 %
2025.05.29 2025.06.30 2025.07.28 2025.08.26 2025.09.23
Total of
increase rate
Total score
A Sector 5% 7% -23 % 9% 7%
0% 46.7
B Sector 49% -43 % 39% -7 % -92 %
Total average 24% -10 % 0%
47
49
53
43
47
51
19
38
26
43
40
21
33
43
39 40
44
36
0
10
20
30
40
50
60
2025.04.282025.05.292025.06.302025.07.282025.08.262025.09.23
Stock price rise probability score
A sector
B sector
Total average
5% 7%
-23%
9% 7%
49%
-43%
39%
-7%
-92%
24%
-10%
0%
9%
-22%
-100%
-80%
-60%
-40%
-20%
0%
20%
40%
60%
2025.05.292025.06.302025.07.282025.08.262025.09.23
Increase rate of stock price rise
A sector
B sector
Total averagekakao pay

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.