미래에셋증권
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 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|
| 매출액 | 20,359,463,366,897 | 22,242,327,609,027 | 29,283,028,000,000 | KRW |
| 영업이익 | 521,036,811,624 | 1,188,076,348,199 | 1,915,104,000,000 | KRW |
| 당기순이익 | 327,036,061,714 | 921,608,927,882 | 1,569,530,000,000 | KRW |
| 자본총계 | 11,080,955,998,501 | 12,100,353,245,112 | 13,303,614,000,000 | KRW |
| 부채총계 | 116,938,445,976,567 | 124,913,289,504,539 | 136,805,727,000,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 1,055.31 | 1,032.31 | 1,028.34 | % |
| Statement basis | 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
- 27,400
- 80%
- 26,211.50 ~ 29,056.23
- 90%
- 25,622.69 ~ 29,692.61
- 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.
- 2026-10-14Filing title as filed일괄신고추가서류(파생결합증권-주가연계증권) original ↗Source: dart_disclosure
- 2026-10-14Filing title as filed일괄신고추가서류(파생결합사채-주가연계파생결합사채) original ↗Source: dart_disclosure
- 2026-10-14Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed일괄신고추가서류(파생결합증권-주식워런트증권) original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed일괄신고추가서류(파생결합증권-주가연계증권) original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed일괄신고추가서류(파생결합증권-주식워런트증권) original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-12Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed일괄신고추가서류(파생결합사채-주가연계파생결합사채) original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed일괄신고추가서류(파생결합증권-주가연계증권) original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed일괄신고추가서류(파생결합사채-주가연계파생결합사채) 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…