KT
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 24.9tn | KRW 25.7tn | KRW 26.4tn | KRW 26.4tn | KRW 28.2tn | KRW |
| Operating income | KRW 1.7tn | KRW 1.7tn | KRW 1.6tn | KRW 809.5bn | KRW 2.5tn | KRW |
| Net income | KRW 1.4tn | KRW 1.3tn | KRW 1.0tn | KRW 470.3bn | KRW 1.7tn | KRW |
| Total equity | KRW 15.0tn | KRW 16.6tn | KRW 16.7tn | KRW 16.2tn | KRW 17.7tn | KRW |
| Total liabilities | KRW 20.6tn | KRW 22.6tn | KRW 24.1tn | KRW 23.9tn | KRW 23.5tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 137.50 | 135.84 | 144.18 | 147.33 | 133.05 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 24,898,005,000,000 | 25,650,011,000,000 | 26,376,273,000,000 | 26,431,204,000,000 | 28,244,161,000,000 | KRW |
| Operating income | 1,671,824,000,000 | 1,690,088,000,000 | 1,649,774,000,000 | 809,471,000,000 | 2,469,133,000,000 | KRW |
| Net income | 1,356,878,000,000 | 1,262,498,000,000 | 1,009,861,000,000 | 470,286,000,000 | 1,731,038,000,000 | KRW |
| Total equity | 14,976,536,000,000 | 16,612,172,000,000 | 16,749,176,000,000 | 16,210,702,000,000 | 17,655,653,000,000 | KRW |
| Total liabilities | 20,592,180,000,000 | 22,565,958,000,000 | 24,148,845,000,000 | 23,883,408,000,000 | 23,490,550,000,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 137.50 | 135.84 | 144.18 | 147.33 | 133.05 | % |
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
- 49,750
- 80%
- 48,676.13 ~ 51,094.61
- 90%
- 48,195.17 ~ 51,495.72
- 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.
- 2026-10-13Filing title as filed현금ㆍ현물배당결정 original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed현금ㆍ현물배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed자기주식취득결과보고서 original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed신탁계약해지결과보고서 original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed주요사항보고서(자기주식취득신탁계약해지결정) original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] 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
- 2026-08-12Filing title as filed기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed조회공시요구(풍문또는보도)에대한답변(미확정) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed자기주식처분결과보고서 original ↗Source: dart_disclosure
- 2026-07-21Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-15Filing 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…