세방전지
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 | 1,352,007,672,441 | 1,473,142,777,934 | 1,684,815,345,750 | 2,059,542,800,914 | 2,142,068,327,877 | KRW |
| 영업이익 | 99,704,951,541 | 81,090,384,601 | 129,915,669,248 | 179,667,570,936 | 153,763,577,366 | KRW |
| 당기순이익 | 84,312,920,659 | 42,830,154,054 | 116,876,652,491 | 169,418,300,596 | 141,070,751,329 | KRW |
| 자본총계 | 1,180,077,020,349 | 1,212,379,534,348 | 1,304,333,517,132 | 1,469,354,210,786 | 1,624,569,598,302 | KRW |
| 부채총계 | 472,409,464,073 | 430,957,932,473 | 498,766,534,968 | 586,279,421,321 | 580,074,350,965 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 40.03 | 35.55 | 38.24 | 39.90 | 35.71 | % |
| 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
- 60,700
- 80%
- 57,895.38 ~ 63,555.93
- 90%
- 56,873.17 ~ 64,499.62
- 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.
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed금전대여결정 original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-29Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-07-27Filing title as filed[기재정정]유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-07-27Filing title as filed[기재정정]타법인주식및출자증권취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed[기재정정]유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed[기재정정]타법인주식및출자증권취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-07-06Filing title as filed공정거래자율준수프로그램운영현황(안내공시) original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-23Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-15Filing title as filed타법인주식및출자증권취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-06-15Filing title as filed유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-06-15Filing title as filed타법인주식및출자증권취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-06-15Filing title as filed유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-06-12Filing title as filed기업설명회(IR)개최(안내공시) 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…