HMM
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 | 13,794,148,000,000 | 18,582,770,000,000 | 8,400,969,000,000 | 11,700,224,000,000 | 10,891,443,000,000 | KRW |
| 영업이익 | 7,377,522,000,000 | 9,951,555,000,000 | 584,770,000,000 | 3,512,847,000,000 | 1,461,202,000,000 | KRW |
| 당기순이익 | 5,337,056,000,000 | 10,085,271,000,000 | 968,560,000,000 | 3,782,169,000,000 | 1,878,436,000,000 | KRW |
| 자본총계 | 10,357,269,000,000 | 20,686,315,000,000 | 21,439,198,000,000 | 27,853,923,000,000 | 26,569,235,000,000 | KRW |
| 부채총계 | 7,517,806,000,000 | 5,285,543,000,000 | 4,272,550,000,000 | 5,993,018,000,000 | 6,991,856,000,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 72.58 | 25.55 | 19.93 | 21.52 | 26.32 | % |
| 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
- 22,050
- 80%
- 21,321.78 ~ 22,916.80
- 90%
- 20,967.27 ~ 23,420.20
- 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.
- 2026-09-08Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed풍문또는보도에대한해명(미확정) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed장래사업ㆍ경영계획(공정공시) original ↗Source: dart_disclosure
- 2026-07-09Filing title as filed풍문또는보도에대한해명(미확정) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-06-24Filing title as filed신규시설투자등 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed대규모기업집단현황공시[연1회(동일인용)] original ↗Source: dart_disclosure
- 2026-05-13Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-08Filing title as filed임시주주총회결과 original ↗Source: dart_disclosure
- 2026-04-23Filing title as filed의결권대리행사권유참고서류 original ↗Source: dart_disclosure
- 2026-04-23Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-04-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-03-30Filing title as filed주주총회소집결의 original ↗Source: dart_disclosure
- 2026-03-30Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed기업가치제고계획(자율공시) 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…