SKC
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 |
|---|---|---|---|---|---|---|
| Revenue | KRW 3.4tn | KRW 3.1tn | KRW 1.6tn | KRW 1.7tn | KRW 1.8tn | KRW |
| Operating income | KRW 464.7bn | KRW 220.3bn | -KRW 216.3bn | -KRW 276.8bn | -KRW 305.0bn | KRW |
| Net income | KRW 220.9bn | -KRW 68.4bn | -KRW 275.5bn | -KRW 443.5bn | -KRW 734.4bn | KRW |
| Total equity | KRW 2.0tn | KRW 1.7tn | KRW 1.4tn | KRW 1.2tn | KRW 832.1bn | KRW |
| Total liabilities | KRW 3.9tn | KRW 4.2tn | KRW 4.5tn | KRW 4.5tn | KRW 4.7tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 194.77 | 240.58 | 319.56 | 380.10 | 566.63 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 3,396,056,746,194 | 3,138,910,077,125 | 1,570,751,580,937 | 1,721,564,345,604 | 1,840,036,441,822 | KRW |
| Operating income | 464,743,373,689 | 220,255,942,998 | -216,300,854,733 | -276,832,854,584 | -305,025,449,873 | KRW |
| Net income | 220,852,601,002 | -68,357,745,409 | -275,533,847,969 | -443,482,911,248 | -734,388,238,284 | KRW |
| Total equity | 2,001,237,977,175 | 1,725,496,452,384 | 1,410,660,511,084 | 1,172,309,309,435 | 832,066,725,740 | KRW |
| Total liabilities | 3,897,771,811,708 | 4,151,241,803,700 | 4,507,897,882,742 | 4,455,945,828,201 | 4,714,765,214,368 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 194.77 | 240.58 | 319.56 | 380.10 | 566.63 | % |
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
- 100,000
- 80%
- 93,215.36 ~ 108,196.21
- 90%
- 91,501.19 ~ 111,537.72
- 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.
- 2026-10-08Filing title as filed[기재정정]타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed[기재정정]타법인주식및출자증권취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed[기재정정]유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-09-28Filing title as filed타법인주식및출자증권취득결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed투자판단관련주요경영사항 original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed기타경영사항(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed[기재정정]타법인주식및출자증권취득결정 original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed타법인주식및출자증권취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed타법인주식및출자증권취득결정 original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed유상증자결정(종속회사의주요경영사항) 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
- 2026-08-11Filing title as filed풍문또는보도에대한해명(미확정) original ↗Source: dart_disclosure
- 2026-07-27Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-20Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-20Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-20Filing title as filed결산실적공시예고(안내공시) 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…