삼성증권
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 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|
| Operating revenue (no matching source line) | no matching line | no matching line | no matching line | KRW |
| Operating income | KRW 741.1bn | KRW 1.2tn | KRW 1.4tn | KRW |
| Net income | KRW 547.4bn | KRW 899.0bn | KRW 1.0tn | KRW |
| Total equity | KRW 6.6tn | KRW 7.3tn | KRW 8.1tn | KRW |
| Total liabilities | KRW 49.9tn | KRW 54.9tn | KRW 71.6tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 753.24 | 750.25 | 887.64 | % |
| Statement basis | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|
| Operating revenue (no matching source line) | — | — | — | KRW |
| Operating income | 741,117,973,834 | 1,205,750,469,446 | 1,375,673,177,021 | KRW |
| Net income | 547,405,708,396 | 899,037,889,864 | 1,007,226,734,146 | KRW |
| Total equity | 6,622,709,394,534 | 7,324,213,114,450 | 8,068,055,959,870 | KRW |
| Total liabilities | 49,885,200,114,300 | 54,949,703,002,180 | 71,615,157,044,752 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 753.24 | 750.25 | 887.64 | % |
Financial sector — operating revenue instead of revenue. Basis: a financial-business word in the official name · operating margin only for years with operating revenue · Extraction rule: the OpenDART annual statement line with account id ifrs-full_Revenue or the account name 매출액 · 수익(매출액) · 영업수익 (revenue / operating revenue) — 'no matching line' means no line matched this rule, not that the filing lacks the figure.
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
The card lacks the rows needed (numerator or denominator); not computed.
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
- 80,500
- 80%
- 77,547.87 ~ 84,625.21
- 90%
- 76,159.43 ~ 85,848.35
- 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.
- 2026-10-14Filing title as filed일괄신고추가서류(파생결합사채-주가연계파생결합사채) original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed일괄신고추가서류(파생결합사채-주가연계파생결합사채) original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed일괄신고추가서류(기타파생결합증권) original ↗Source: dart_disclosure
- 2026-10-07Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-07Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-07Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-07Filing title as filed일괄신고추가서류(기타파생결합사채) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed일괄신고추가서류(파생결합사채-주가연계파생결합사채) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed투자설명서(일괄신고) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed투자설명서(일괄신고) 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…