제일기획
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 3.3tn | KRW 4.3tn | KRW 4.1tn | KRW 4.3tn | KRW 4.5tn | KRW |
| Operating income | KRW 248.2bn | KRW 311.4bn | KRW 307.5bn | KRW 320.7bn | KRW 336.9bn | KRW |
| Net income | KRW 165.5bn | KRW 193.7bn | KRW 187.3bn | KRW 207.5bn | KRW 207.5bn | KRW |
| Total equity | KRW 1.1tn | KRW 1.2tn | KRW 1.3tn | KRW 1.5tn | KRW 1.6tn | KRW |
| Total liabilities | KRW 1.4tn | KRW 1.5tn | KRW 1.6tn | KRW 1.8tn | KRW 2.0tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 126.65 | 126.23 | 123.72 | 125.69 | 127.18 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 3,325,712,307,524 | 4,253,367,260,000 | 4,138,274,796,031 | 4,344,256,680,956 | 4,546,894,943,227 | KRW |
| Operating income | 248,179,540,772 | 311,412,761,580 | 307,522,766,415 | 320,720,587,990 | 336,889,964,137 | KRW |
| Net income | 165,485,251,451 | 193,731,654,302 | 187,301,872,835 | 207,516,530,912 | 207,545,863,918 | KRW |
| Total equity | 1,117,142,252,756 | 1,212,041,643,497 | 1,286,558,186,550 | 1,457,996,568,297 | 1,572,341,881,326 | KRW |
| Total liabilities | 1,414,844,027,198 | 1,530,015,562,245 | 1,591,740,851,472 | 1,832,516,799,814 | 1,999,766,713,965 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 126.65 | 126.23 | 123.72 | 125.69 | 127.18 | % |
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
- 19,440
- 80%
- 18,936.89 ~ 19,981.59
- 90%
- 18,644.68 ~ 20,161.77
- 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.
- 2026-10-02Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed수시공시의무관련사항(공정공시) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed매매거래정지및정지해제(중요내용공시) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed주식소각결정 original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed주요사항보고서(자기주식취득결정) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-21Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-07-03Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-06-19Filing title as filed주식등의대량보유상황보고서(약식) 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
| 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…