에스원
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 2.3tn | KRW 2.5tn | KRW 2.6tn | KRW 2.8tn | KRW 2.9tn | KRW |
| Operating income | KRW 179.7bn | KRW 204.1bn | KRW 212.6bn | KRW 209.2bn | KRW 234.6bn | KRW |
| Net income | KRW 129.0bn | KRW 151.0bn | KRW 189.5bn | KRW 176.7bn | KRW 178.6bn | KRW |
| Total equity | KRW 1.4tn | KRW 1.5tn | KRW 1.6tn | KRW 1.7tn | KRW 1.8tn | KRW |
| Total liabilities | KRW 530.1bn | KRW 552.7bn | KRW 581.6bn | KRW 662.0bn | KRW 675.7bn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 36.74 | 36.29 | 36.40 | 39.87 | 38.47 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 2,312,489,059,004 | 2,467,960,276,573 | 2,620,810,541,515 | 2,804,739,466,536 | 2,889,412,422,255 | KRW |
| Operating income | 179,664,944,147 | 204,138,904,290 | 212,609,320,684 | 209,247,073,877 | 234,566,491,629 | KRW |
| Net income | 128,991,676,920 | 151,031,868,638 | 189,477,325,008 | 176,732,400,410 | 178,566,844,211 | KRW |
| Total equity | 1,442,871,269,516 | 1,522,965,763,397 | 1,597,883,288,628 | 1,660,661,064,990 | 1,756,324,291,678 | KRW |
| Total liabilities | 530,076,697,754 | 552,669,332,935 | 581,598,589,518 | 662,027,523,939 | 675,654,511,326 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 36.74 | 36.29 | 36.40 | 39.87 | 38.47 | % |
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
- 87,000
- 80%
- 84,461.47 ~ 89,920.29
- 90%
- 83,390.65 ~ 90,556.19
- 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.
- 2026-09-29Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-18Filing title as filed주식등의대량보유상황보고서(약식) 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
- 2026-08-03Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed[기재정정]특수관계인과의보험거래 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed[기재정정]특수관계인과의보험거래 original ↗Source: dart_disclosure
- 2026-07-27Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-07-10Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-06-15Filing title as filed단일판매ㆍ공급계약체결 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
- 2026-05-15Filing title as filed동일인등출자계열회사와의상품ㆍ용역거래변경 original ↗Source: dart_disclosure
- 2026-05-11Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-05-11Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-05-11Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-30Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) 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…