한국앤컴퍼니
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 963.3bn | KRW 1.1tn | KRW 1.1tn | KRW 1.4tn | KRW 1.5tn | KRW |
| Operating income | KRW 228.3bn | KRW 245.2bn | KRW 256.6bn | KRW 418.3bn | KRW 411.6bn | KRW |
| Net income | KRW 198.0bn | KRW 163.9bn | KRW 187.2bn | KRW 350.7bn | KRW 347.2bn | KRW |
| Total equity | KRW 3.7tn | KRW 3.9tn | KRW 4.0tn | KRW 4.5tn | KRW 4.8tn | KRW |
| Total liabilities | KRW 345.8bn | KRW 445.4bn | KRW 624.3bn | KRW 683.6bn | KRW 478.5bn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 9.26 | 11.55 | 15.54 | 15.35 | 10.01 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 963,300,354,498 | 1,095,895,770,449 | 1,089,668,057,103 | 1,390,995,724,547 | 1,457,551,700,261 | KRW |
| Operating income | 228,305,200,484 | 245,248,895,826 | 256,563,452,628 | 418,268,299,588 | 411,626,236,474 | KRW |
| Net income | 197,973,228,042 | 163,859,841,867 | 187,234,321,156 | 350,713,050,064 | 347,229,288,109 | KRW |
| Total equity | 3,735,587,717,538 | 3,856,441,131,880 | 4,016,691,459,374 | 4,452,873,418,433 | 4,781,079,225,610 | KRW |
| Total liabilities | 345,760,552,275 | 445,377,543,909 | 624,304,502,331 | 683,552,763,446 | 478,545,372,042 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 9.26 | 11.55 | 15.54 | 15.35 | 10.01 | % |
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
- 26,650
- 80%
- 25,956.84 ~ 27,507.16
- 90%
- 25,653.51 ~ 28,084.32
- 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.
- 2026-09-09Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed생산재개(자율공시) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed생산중단 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-10Filing title as filed현금ㆍ현물배당결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-10Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-25Filing title as filed소송등의제기ㆍ신청(경영권분쟁소송) original ↗Source: dart_disclosure
- 2026-06-17Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed대규모기업집단현황공시[연1회(동일인용)] original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-14Filing title as filed특수관계인에대한출자 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…