오뚜기
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 | 2,739,036,859,209 | 3,183,314,853,660 | 3,454,548,477,401 | 3,539,120,882,890 | 3,674,545,422,005 | KRW |
| 영업이익 | 166,575,352,719 | 185,656,436,842 | 254,893,843,560 | 222,014,509,063 | 177,251,297,728 | KRW |
| 당기순이익 | 129,409,945,612 | 274,541,102,779 | 160,331,319,207 | 136,697,686,650 | 69,218,019,894 | KRW |
| 자본총계 | 1,505,164,523,232 | 1,817,452,308,034 | 1,934,531,240,841 | 2,053,882,013,247 | 2,074,266,342,959 | KRW |
| 부채총계 | 1,067,386,662,130 | 1,622,240,967,893 | 1,432,941,729,984 | 1,415,871,492,212 | 1,438,289,345,393 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 70.91 | 89.26 | 74.07 | 68.94 | 69.34 | % |
| 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
- 313,000
- 80%
- 305,852.41 ~ 320,807.24
- 90%
- 303,656.62 ~ 324,365.09
- 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.
- 2026-09-28Filing title as filed중대재해발생(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed[첨부정정]지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-29Filing title as filed지속가능경영보고서등관련사항(자율공시) 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
- 2026-04-08Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed기업가치제고계획(자율공시) 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 filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-18Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-02-25Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-02-20Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-02-20Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-02-20Filing title as filed주주총회소집결의 original ↗Source: dart_disclosure
- 2026-02-13Filing title as filed[기재정정]신규시설투자등 original ↗Source: dart_disclosure
- 2026-02-09Filing title as filed매출액또는손익구조30%(대규모법인은15%)이상변경 original ↗Source: dart_disclosure
- 2026-01-28Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-01-08Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 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…