세아베스틸지주
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 3.7tn | KRW 4.4tn | KRW 4.1tn | KRW 3.6tn | KRW 3.7tn | KRW |
| Operating income | KRW 238.4bn | KRW 127.9bn | KRW 196.7bn | KRW 52.3bn | KRW 98.4bn | KRW |
| Net income | KRW 185.9bn | KRW 91.0bn | KRW 128.3bn | KRW 20.2bn | KRW 56.2bn | KRW |
| Total equity | KRW 1.8tn | KRW 1.9tn | KRW 2.0tn | KRW 1.9tn | KRW 1.9tn | KRW |
| Total liabilities | KRW 1.6tn | KRW 1.8tn | KRW 1.6tn | KRW 1.8tn | KRW 2.0tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 89.08 | 97.93 | 83.16 | 92.55 | 100.94 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 3,651,102,951,303 | 4,386,332,748,546 | 4,083,481,175,925 | 3,636,063,257,694 | 3,651,585,276,954 | KRW |
| Operating income | 238,429,625,560 | 127,856,465,832 | 196,690,160,681 | 52,332,166,350 | 98,411,992,401 | KRW |
| Net income | 185,883,846,517 | 90,976,319,980 | 128,258,301,779 | 20,236,627,791 | 56,196,198,013 | KRW |
| Total equity | 1,818,177,919,096 | 1,885,615,784,819 | 1,955,393,700,405 | 1,939,752,530,391 | 1,943,429,767,141 | KRW |
| Total liabilities | 1,619,635,049,491 | 1,846,659,305,036 | 1,626,121,166,492 | 1,795,239,994,311 | 1,961,614,625,454 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 89.08 | 97.93 | 83.16 | 92.55 | 100.94 | % |
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
- 43,150
- 80%
- 40,641.17 ~ 46,051.03
- 90%
- 39,872.80 ~ 47,162.19
- 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.
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] 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
- 2026-07-31Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(개별회사)] original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-04-29Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-04-29Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-04-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-03-25Filing title as filed기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-03-24Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-24Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-03-16Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-16Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-13Filing title as filed감사보고서제출(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-03-13Filing title as filed감사보고서제출(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-02-27Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] 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…