신세계
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 6.3tn | KRW 7.8tn | KRW 6.4tn | KRW 6.6tn | KRW 6.9tn | KRW |
| Operating income | KRW 517.4bn | KRW 645.4bn | KRW 639.8bn | KRW 477.0bn | KRW 480.0bn | KRW |
| Net income | KRW 306.8bn | KRW 406.1bn | KRW 225.1bn | KRW 107.8bn | KRW 13.9bn | KRW |
| Total equity | KRW 3.7tn | KRW 4.1tn | KRW 4.2tn | KRW 4.3tn | KRW 4.5tn | KRW |
| Total liabilities | KRW 7.9tn | KRW 8.1tn | KRW 8.4tn | KRW 8.7tn | KRW 9.3tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 210.52 | 196.82 | 199.88 | 203.91 | 207.86 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 6,316,435,934,254 | 7,812,755,198,909 | 6,357,088,542,148 | 6,570,412,728,809 | 6,929,498,818,333 | KRW |
| Operating income | 517,400,647,833 | 645,448,993,543 | 639,780,613,579 | 477,024,306,786 | 479,961,762,138 | KRW |
| Net income | 306,827,154,501 | 406,065,274,588 | 225,111,670,925 | 107,782,477,017 | 13,937,046,414 | KRW |
| Total equity | 3,744,097,091,736 | 4,113,671,293,604 | 4,208,590,475,016 | 4,265,138,301,271 | 4,455,332,903,779 | KRW |
| Total liabilities | 7,882,059,338,197 | 8,096,632,950,057 | 8,411,994,526,638 | 8,697,075,677,726 | 9,260,975,386,061 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 210.52 | 196.82 | 199.88 | 203.91 | 207.86 | % |
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
- 295,000
- 80%
- 280,536.41 ~ 313,450.40
- 90%
- 275,396.04 ~ 320,691.28
- 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.
- 2026-10-08Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-21Filing title as filed동일인등출자계열회사와의상품ㆍ용역거래 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed[첨부추가]반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed동일인등출자계열회사와의상품ㆍ용역거래 original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-07-21Filing title as filed지속가능경영보고서등관련사항(자율공시) 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…