본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 023590 · as of 2026-10-13

다우기술

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.

← All cards

① Fact table

Values as filed · consolidated / separate basis per year · no interpretation

Financial facts by year (as filed)
Item20212022202320242025Unit
RevenueKRW 6.1tnKRW 9.2tnKRW 9.9tnKRW 11.6tnKRW 17.5tnKRW
Operating incomeKRW 1.3tnKRW 718.7bnKRW 639.9bnKRW 1.2tnKRW 1.6tnKRW
Net incomeKRW 376.1bnKRW 372.6bnKRW 226.0bnKRW 355.8bnKRW 505.2bnKRW
Total equityKRW 2.0tnKRW 2.3tnKRW 2.5tnKRW 2.9tnKRW 3.4tnKRW
Total liabilitiesKRW 41.7tnKRW 44.1tnKRW 47.8tnKRW 50.9tnKRW 75.5tnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house2,110.231,903.541,897.331,761.352,189.39%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue6,086,980,401,8979,210,610,313,0829,855,141,797,13411,625,798,455,73217,495,003,836,308KRW
Operating income1,257,233,834,443718,687,487,393639,880,017,1591,174,681,942,7191,559,283,728,269KRW
Net income376,114,456,319372,564,511,396225,975,071,295355,835,455,442505,182,368,263KRW
Total equity1,976,370,872,9832,315,240,026,2252,518,900,582,4742,887,288,844,4943,446,435,267,021KRW
Total liabilities41,705,976,712,45144,071,595,509,88447,791,926,295,21150,855,367,307,24475,456,002,681,683KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)2,110.231,903.541,897.331,761.352,189.39%

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

Why this?

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

Operating margin (%)operating income ÷ revenue × 100
20.72021cons.7.82022cons.6.52023cons.10.12024cons.8.92025cons.
ROE (%)net income ÷ year-end total equity × 100
19.02021cons.16.12022cons.9.02023cons.12.32024cons.14.72025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
2,110.22021cons.1,903.52022cons.1,897.32023cons.1,761.42024cons.2,189.42025cons.

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)

the long-run ROE you assume
the annual return you require
0 = gone after a year · 1 = lasts forever
filled with the 2025 total equity as filed — editable

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.

Two-trading-day statistical range· target 2026-10-15
Base close 2026-10-13
35,450
80%
34,201.90 ~ 36,903.36
90%
33,698.64 ~ 37,427.05
Ledger row
f8cdff4b…

Source: fsc_stock_price · published 2026-10-14T11:05:08+09:00 · No direction implied

Prospective recordunknownn = 0days missed 0

No day scored yet — no basis for a hit rate.

Why this?
Filing timeline
  1. 2026-09-18
    Filing title as filed기타경영사항(종속회사의주요경영사항) original ↗
    Source: dart_disclosure
  2. 2026-09-10
    Filing title as filed단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  3. 2026-08-28
    Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗
    Source: dart_disclosure
  4. 2026-08-19
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  5. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  6. 2026-08-12
    Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗
    Source: dart_disclosure
  7. 2026-08-12
    Filing title as filed[기재정정]특수관계인과의수익증권거래 original ↗
    Source: dart_disclosure
  8. 2026-08-12
    Filing title as filed합병등종료보고서(합병) original ↗
    Source: dart_disclosure
  9. 2026-07-20
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  10. 2026-07-13
    Filing title as filed계열금융회사를거래상대방으로한단기금융상품거래의분기별공시 original ↗
    Source: dart_disclosure
  11. 2026-07-01
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  12. 2026-06-04
    Filing title as filed[첨부정정]주요사항보고서(회사합병결정) original ↗
    Source: dart_disclosure
  13. 2026-06-02
    Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗
    Source: dart_disclosure
  14. 2026-06-02
    Filing title as filed주요사항보고서(회사합병결정) original ↗
    Source: dart_disclosure
  15. 2026-06-01
    Filing title as filed기업지배구조보고서공시 original ↗
    Source: dart_disclosure
  16. 2026-06-01
    Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(개별회사)] original ↗
    Source: dart_disclosure
  17. 2026-05-15
    Filing title as filed분기보고서 (2026.03) original ↗
    Source: dart_disclosure
  18. 2026-05-07
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  19. 2026-04-30
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  20. 2026-04-13
    Filing title as filed계열금융회사를거래상대방으로한단기금융상품거래의분기별공시 original ↗
    Source: dart_disclosure
Why this?
AI accuracy boundary
LayerBadgenNote
rangeunknown080%·90% 범위의 전향 적중 기록(목표일 개장 전 박제 → 종가 공표 뒤 채점)
fair_value제공 안 함0판별력 미확인 — 싣지 않음
direction제공 안 함0판별력 미확인 — 싣지 않음
trade_levels제공 안 함0판별력 미확인 — 싣지 않음
Valuation estimatenot provided—Not published: no demonstrated discriminative power
Direction (up or down)not provided—Not published: no demonstrated discriminative power
Trading levelsnot provided—Not published: no demonstrated discriminative power
Gaps · sources

No gaps recorded.

Why this?

Do not put personal data in the question. It is sent to an external AI processor to compose the answer.0/300

Checking…

Why this?