LS
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 | 13,089,102,000,000 | 17,491,338,000,000 | 24,480,743,000,000 | 27,544,663,000,000 | 31,870,031,000,000 | KRW |
| 영업이익 | 583,656,000,000 | 670,941,000,000 | 899,674,000,000 | 1,072,943,000,000 | 1,052,554,000,000 | KRW |
| 당기순이익 | 277,785,000,000 | 451,561,000,000 | 435,964,000,000 | 237,334,000,000 | 270,815,000,000 | KRW |
| 자본총계 | 3,546,598,000,000 | 3,980,543,000,000 | 4,733,668,000,000 | 4,591,860,000,000 | 5,003,131,000,000 | KRW |
| 부채총계 | 7,915,665,000,000 | 11,259,315,000,000 | 11,495,353,000,000 | 13,646,786,000,000 | 17,315,204,000,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 223.19 | 282.86 | 242.84 | 297.20 | 346.09 | % |
| 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
- 247,000
- 80%
- 230,618.28 ~ 266,076.11
- 90%
- 224,483.53 ~ 274,296.50
- 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 filed단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-10-12Filing title as filed풍문또는보도에대한해명(미확정)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed계열금융회사를거래상대방으로한단기금융상품거래의분기별공시 original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed풍문또는보도에대한해명(미확정)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed타법인주식및출자증권취득결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed[기재정정]타법인주식및출자증권취득결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-23Filing title as filed풍문또는보도에대한해명(미확정)(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed[기재정정]교환사채권발행결정 original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed교환사채권발행결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed파생상품거래손실발생(자회사의 주요경영사항) 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…