DL
Not investment advice · For research purposes only; not a solicitation or an offer of any financial product. Past statistics do not indicate future outcomes. Facts from filings and public sources; not investment advice. No valuation estimate, direction or trading levels are provided.
① Fact table
Values as filed · consolidated / separate basis per year · no interpretation
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | KRW 2.4tn | KRW 5.2tn | KRW 5.0tn | KRW 5.6tn | KRW 5.3tn | KRW |
| Operating income | KRW 193.2bn | KRW 287.5bn | KRW 150.7bn | KRW 412.5bn | KRW 298.5bn | KRW |
| Net income | KRW 720.4bn | KRW 72.3bn | -KRW 133.4bn | KRW 89.4bn | -KRW 88.0bn | KRW |
| Total equity | KRW 3.8tn | KRW 3.9tn | KRW 3.8tn | KRW 4.1tn | KRW 4.0tn | KRW |
| Total liabilities | KRW 3.8tn | KRW 7.4tn | KRW 7.6tn | KRW 7.7tn | KRW 7.3tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 100.04 | 188.30 | 197.44 | 188.63 | 180.55 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 2,358,774,796,779 | 5,174,950,425,108 | 5,017,815,821,242 | 5,615,368,498,981 | 5,326,721,292,281 | KRW |
| Operating income | 193,162,085,397 | 287,459,456,441 | 150,696,391,721 | 412,518,392,958 | 298,546,039,560 | KRW |
| Net income | 720,377,478,579 | 72,294,355,705 | -133,445,421,109 | 89,366,024,952 | -88,007,769,786 | KRW |
| Total equity | 3,792,307,366,927 | 3,930,510,903,904 | 3,842,280,725,009 | 4,108,254,722,341 | 4,021,543,844,050 | KRW |
| Total liabilities | 3,793,988,663,859 | 7,401,228,917,375 | 7,586,162,395,568 | 7,749,224,680,441 | 7,261,068,527,491 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 100.04 | 188.30 | 197.44 | 188.63 | 180.55 | % |
Source: dart_fnltt · Computed in house · card as of 2026-10-13 · Filing date per year: not on the card (see the filing timeline below) · 'in house' marks items computed from the values above
② Profitability breakdown
Arithmetic on the fact table only · same year, same basis · '—' where a value is missing or the denominator is 0 or below · in each panel the bar height maps the span from the most negative to the largest positive value onto the panel height · no interpretation attached
Source: computed in house from the fact table · card as of 2026-10-13
③ My own calculation
A simple residual-income formula. You enter the assumptions; only the base equity is filled in from the filing. The result is computed from your assumptions and is not a figure this site publishes.
V = B₀ + (ROE − r) × B₀ ÷ (1 + r − ω)
Fill in all four boxes to compute. The site fills in nothing but the base equity.
Computed in this browser only; nothing you type is sent or stored.
- Base close 2026-10-13
- 46,100
- 80%
- 44,052.60 ~ 48,325.48
- 90%
- 43,209.02 ~ 49,129.57
- Ledger row
- f8cdff4b…
Source: fsc_stock_price · published 2026-10-14T11:05:08+09:00 · No direction implied
No day scored yet — no basis for a hit rate.
- 2026-10-12Filing title as filed계열회사변경(자율공시) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed투자판단관련주요경영사항(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed[기재정정]단일판매ㆍ공급계약해지(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed주요사항보고서(자기주식취득신탁계약체결결정)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-07-22Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
| Layer | Badge | n | Note |
|---|---|---|---|
| range | unknown | 0 | 80%·90% 범위의 전향 적중 기록(목표일 개장 전 박제 → 종가 공표 뒤 채점) |
| fair_value | 제공 안 함 | 0 | 판별력 미확인 — 싣지 않음 |
| direction | 제공 안 함 | 0 | 판별력 미확인 — 싣지 않음 |
| trade_levels | 제공 안 함 | 0 | 판별력 미확인 — 싣지 않음 |
| Valuation estimate | not provided | — | Not published: no demonstrated discriminative power |
| Direction (up or down) | not provided | — | Not published: no demonstrated discriminative power |
| Trading levels | not provided | — | Not published: no demonstrated discriminative power |
Why this?
Checking…