코리아써키트
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 | 1,424,168,502,751 | 1,596,875,152,129 | 1,332,234,444,242 | 1,406,956,573,662 | 1,509,725,133,078 | KRW |
| 영업이익 | 85,112,839,470 | 99,194,841,606 | -32,101,224,771 | -33,153,617,896 | 53,816,253,084 | KRW |
| 당기순이익 | 56,198,128,578 | 68,642,814,124 | -36,606,982,232 | -125,918,413,910 | 47,251,781,829 | KRW |
| 자본총계 | 406,708,639,696 | 477,240,710,290 | 431,994,437,620 | 379,014,576,464 | 439,819,668,845 | KRW |
| 부채총계 | 412,634,244,757 | 541,835,924,394 | 526,566,694,739 | 574,186,642,619 | 601,954,072,823 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 101.46 | 113.54 | 121.89 | 151.49 | 136.86 | % |
| 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
- 80,300
- 80%
- 72,489.82 ~ 89,651.30
- 90%
- 69,425.73 ~ 94,166.85
- 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
- 2026-08-31Filing title as filed[기재정정]대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-07-07Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-02Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-23Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-06-11Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(개별회사)] original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-04-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-03-20Filing title as filed주식소각결정 original ↗Source: dart_disclosure
- 2026-03-19Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-19Filing title as filed사업보고서 (2025.12) 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…