CJ
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 34.5tn | KRW 40.9tn | KRW 41.4tn | KRW 43.6tn | KRW 45.0tn | KRW |
| Operating income | KRW 1.9tn | KRW 2.2tn | KRW 2.0tn | KRW 2.5tn | KRW 2.5tn | KRW |
| Net income | KRW 275.0bn | KRW 202.1bn | KRW 194.8bn | KRW 100.5bn | KRW 143.3bn | KRW |
| Total equity | KRW 5.1tn | KRW 5.2tn | KRW 5.5tn | KRW 5.5tn | KRW 5.2tn | KRW |
| Total liabilities | KRW 25.5tn | KRW 30.5tn | KRW 29.3tn | KRW 29.8tn | KRW 29.9tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 503.21 | 588.63 | 531.58 | 544.98 | 574.97 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 34,484,026,554,000 | 40,924,879,773,000 | 41,352,688,159,000 | 43,646,656,090,000 | 45,018,829,227,000 | KRW |
| Operating income | 1,881,800,099,000 | 2,154,201,790,000 | 2,039,057,889,000 | 2,547,483,645,000 | 2,527,738,458,000 | KRW |
| Net income | 274,974,387,000 | 202,069,855,000 | 194,790,703,000 | 100,471,747,000 | 143,329,782,000 | KRW |
| Total equity | 5,066,018,526,000 | 5,182,697,470,000 | 5,513,928,899,000 | 5,458,985,764,000 | 5,208,897,884,000 | KRW |
| Total liabilities | 25,492,465,688,000 | 30,506,774,819,000 | 29,310,944,319,000 | 29,750,607,288,000 | 29,949,340,845,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 503.21 | 588.63 | 531.58 | 544.98 | 574.97 | % |
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
- 128,600
- 80%
- 124,509.34 ~ 133,749.90
- 90%
- 123,072.10 ~ 135,782.76
- 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.
- 2026-10-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed투자판단관련주요경영사항(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-21Filing title as filed[기재정정]소송등의제기ㆍ신청(일정금액이상의청구)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed타인에대한채무보증결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed타인에대한채무보증결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed타인에대한채무보증결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-02Filing title as filed소송등의제기ㆍ신청(일정금액이상의청구)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed[기재정정]소송등의판결ㆍ결정(일정금액이상의청구)(자회사의 주요경영사항) 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
- 2026-08-13Filing title as filed소송등의판결ㆍ결정(일정금액이상의청구)(자회사의 주요경영사항) 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
- 2026-07-08Filing title as filed타인에대한채무보증결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-07-02Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-06-22Filing title as filed타인에대한채무보증결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-06-04Filing title as filed[기재정정]주요사항보고서(자기전환사채만기전취득결정)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed[기재정정]대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] 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…