디아이
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 |
|---|---|---|---|---|---|---|
| 매출액 | 226,567,361,019 | 231,004,368,333 | 214,541,934,868 | 213,957,402,579 | 432,293,560,547 | KRW |
| 영업이익 | 16,476,140,212 | 11,153,444,246 | 6,139,629,128 | 3,081,395,875 | 36,508,298,757 | KRW |
| 당기순이익 | 15,364,034,125 | 14,600,014,037 | 3,153,533,995 | 1,095,356,869 | 5,095,642,324 | KRW |
| 자본총계 | 141,504,397,113 | 151,269,925,168 | 151,144,362,792 | 153,553,412,407 | 163,568,120,352 | KRW |
| 부채총계 | 96,098,088,340 | 111,206,586,935 | 119,340,063,760 | 151,870,737,375 | 187,880,357,649 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 67.91 | 73.52 | 78.96 | 98.90 | 114.86 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
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
- 42,650
- 80%
- 39,621.83 ~ 46,629.73
- 90%
- 38,476.05 ~ 48,835.67
- 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.
- 2026-10-13Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed기타경영사항(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-07-02Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-06-17Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-06-10Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-06-10Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-06-05Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-06-05Filing title as filed[기재정정]사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-06-05Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-03-30Filing title as filed기타경영사항(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-03-20Filing title as filed기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-03-20Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 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…