삼아알미늄
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 | 252,965,524,544 | 312,055,883,421 | 268,023,420,437 | 251,733,337,646 | 271,458,652,401 | KRW |
| 영업이익 | 15,447,143,092 | 22,571,051,710 | 3,770,590,732 | -9,590,561,021 | -17,647,393,573 | KRW |
| 당기순이익 | 12,153,040,066 | 17,206,656,305 | 3,406,229,990 | -9,355,451,369 | -24,888,579,643 | KRW |
| 자본총계 | 122,028,110,534 | 137,938,934,911 | 254,988,673,514 | 243,610,317,884 | 217,939,022,961 | KRW |
| 부채총계 | 105,209,850,404 | 150,214,354,677 | 149,310,132,933 | 192,553,436,844 | 234,103,849,818 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 86.22 | 108.90 | 58.56 | 79.04 | 107.42 | % |
| 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
- 69,700
- 80%
- 62,148.20 ~ 77,845.11
- 90%
- 60,452.57 ~ 81,610.17
- 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.
- 2026-10-01Filing title as filed임원ㆍ주요주주특정증권등거래계획보고서 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-03-31Filing title as filed[기재정정]타인에대한담보제공결정 original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed타인에대한담보제공결정 original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-03-18Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-16Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-02-25Filing title as filed의결권대리행사권유참고서류 original ↗Source: dart_disclosure
- 2026-02-25Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-02-23Filing title as filed주주총회소집결의 original ↗Source: dart_disclosure
- 2026-02-04Filing title as filed[기재정정]현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-02-04Filing title as filed[기재정정]현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-02-04Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-02-02Filing title as filed매출액또는손익구조30%(대규모법인은15%)이상변경 original ↗Source: dart_disclosure
- 2026-01-27Filing title as filed전환청구권ㆍ신주인수권ㆍ교환청구권행사 original ↗Source: dart_disclosure
- 2025-12-04Filing title as filed주주명부폐쇄기간또는기준일설정 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…