삼성에스디에스
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 | 13,630,002,438,924 | 17,234,749,537,662 | 13,276,844,204,872 | 13,828,232,033,800 | 13,929,868,497,711 | KRW |
| 영업이익 | 808,097,771,607 | 916,074,023,314 | 808,230,946,594 | 911,096,907,001 | 957,102,744,609 | KRW |
| 당기순이익 | 611,170,846,723 | 1,099,744,743,139 | 693,422,011,534 | 756,996,881,809 | 759,538,805,950 | KRW |
| 자본총계 | 7,228,720,633,788 | 8,223,193,305,045 | 8,658,009,435,402 | 9,333,119,577,877 | 9,916,106,572,212 | KRW |
| 부채총계 | 3,073,731,543,176 | 3,485,454,954,575 | 3,345,453,419,084 | 3,532,880,772,221 | 3,190,804,215,776 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 42.52 | 42.39 | 38.64 | 37.85 | 32.18 | % |
| 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
- 197,000
- 80%
- 188,044.88 ~ 207,482.40
- 90%
- 185,162.34 ~ 212,839.70
- 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.
- 2026-10-06Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 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
- 2026-08-14Filing title as filed동일인등출자계열회사와의상품ㆍ용역거래변경 original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-28Filing title as filed[기재정정]특수관계인과의보험거래 original ↗Source: dart_disclosure
- 2026-07-28Filing title as filed[기재정정]특수관계인과의보험거래 original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-22Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-20Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 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…