KCC
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 5.9tn | KRW 6.8tn | KRW 6.3tn | KRW 6.7tn | KRW 6.5tn | KRW |
| Operating income | KRW 388.8bn | KRW 467.7bn | KRW 312.5bn | KRW 471.1bn | KRW 427.6bn | KRW |
| Net income | -KRW 45.8bn | KRW 33.9bn | KRW 212.7bn | KRW 310.6bn | KRW 1.5tn | KRW |
| Total equity | KRW 5.0tn | KRW 5.1tn | KRW 5.2tn | KRW 5.0tn | KRW 7.8tn | KRW |
| Total liabilities | KRW 7.5tn | KRW 7.6tn | KRW 7.9tn | KRW 8.1tn | KRW 9.0tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 149 | 147.86 | 152.70 | 160.13 | 114.76 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 5,874,899,292,339 | 6,774,793,651,227 | 6,288,442,613,717 | 6,658,762,417,820 | 6,483,819,486,096 | KRW |
| Operating income | 388,769,767,968 | 467,661,528,938 | 312,530,203,929 | 471,118,235,184 | 427,615,116,299 | KRW |
| Net income | -45,780,239,737 | 33,862,990,909 | 212,662,787,381 | 310,568,028,257 | 1,538,496,275,573 | KRW |
| Total equity | 5,035,301,217,823 | 5,117,785,072,965 | 5,177,363,194,577 | 5,039,315,406,549 | 7,824,485,732,406 | KRW |
| Total liabilities | 7,502,796,337,015 | 7,567,347,802,320 | 7,905,941,668,878 | 8,069,234,736,205 | 8,979,073,673,040 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 149 | 147.86 | 152.70 | 160.13 | 114.76 | % |
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
- 435,500
- 80%
- 419,245.35 ~ 455,735.73
- 90%
- 410,774.21 ~ 462,463.89
- 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.
- 2026-09-17Filing title as filed특수관계인에대한자산양도 original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed동일인등출자계열회사와의상품ㆍ용역거래 original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed기업가치제고계획(자율공시) (2026년) original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-18Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed투자설명서 original ↗Source: dart_disclosure
- 2026-07-29Filing title as filed전환가액ㆍ신주인수권행사가액ㆍ교환가액의조정(안내공시) original ↗Source: dart_disclosure
- 2026-07-29Filing title as filed[발행조건확정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed[발행조건확정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed[기재정정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-07-20Filing title as filed증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-07-16Filing title as filed공정거래자율준수프로그램운영현황(안내공시) original ↗Source: dart_disclosure
- 2026-07-16Filing title as filed현금ㆍ현물배당결정 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…