NICE평가정보
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 | 484,797,305,616 | 479,868,591,387 | 485,713,636,119 | 535,031,889,316 | 602,147,035,954 | KRW |
| 영업이익 | 72,604,608,652 | 71,616,495,095 | 65,329,237,352 | 86,788,428,829 | 104,389,438,156 | KRW |
| 당기순이익 | 54,679,028,163 | 52,697,598,208 | 56,046,652,275 | 76,108,000,803 | 77,165,549,360 | KRW |
| 자본총계 | 301,544,866,142 | 341,644,764,563 | 369,599,775,662 | 411,950,770,230 | 463,851,957,374 | KRW |
| 부채총계 | 132,725,163,672 | 139,446,697,557 | 124,109,919,550 | 168,928,869,777 | 176,983,063,347 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 44.02 | 40.82 | 33.58 | 41.01 | 38.16 | % |
| 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
- 16,610
- 80%
- 16,076.33 ~ 17,293.05
- 90%
- 15,944.54 ~ 17,481.70
- 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.
- 2026-10-12Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed[첨부추가]반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed주식소각결정 original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed주요사항보고서(자기주식취득신탁계약체결결정) original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed신탁계약해지결과보고서 original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed주요사항보고서(자기주식취득신탁계약해지결정) original ↗Source: dart_disclosure
- 2026-07-10Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-15Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-05-28Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-22Filing title as filed[기재정정]기타경영사항(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-05-22Filing title as filed기타경영사항(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-05-14Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-04-29Filing title as filed기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-04-27Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-04-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-03-24Filing title as filed기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-03-23Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 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…