본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 032820 · as of 2026-10-13

우리기술

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 52.1bnKRW 49.5bnKRW 63.2bnKRW 71.3bnKRW 87.1bnKRW
Operating incomeKRW 7.2bnKRW 4.8bnKRW 6.7bnKRW 553.9mn-KRW 5.5bnKRW
Net incomeKRW 6.3bnKRW 3.4bnKRW 5.0bn-KRW 3.6bnKRW 792.5mnKRW
Total equityKRW 78.9bnKRW 95.5bnKRW 103.3bnKRW 111.2bnKRW 125.8bnKRW
Total liabilitiesKRW 69.7bnKRW 66.5bnKRW 86.8bnKRW 153.4bnKRW 214.1bnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house88.3069.7083.98137.89170.10%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue52,141,052,24049,494,570,48863,166,127,54871,250,184,94887,135,395,389KRW
Operating income7,245,494,0224,801,125,3346,678,853,804553,922,286-5,486,712,823KRW
Net income6,263,175,8143,370,213,8215,029,078,847-3,573,587,880792,450,248KRW
Total equity78,922,400,56195,472,396,278103,312,342,369111,229,851,393125,844,790,877KRW
Total liabilities69,685,218,39366,541,800,41386,764,913,284153,372,917,554214,061,207,166KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)88.3069.7083.98137.89170.10%

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
13.92021cons.9.72022cons.10.62023cons.0.82024cons.-6.32025cons.
ROE (%)net income ÷ year-end total equity × 100
7.92021cons.3.52022cons.4.92023cons.-3.22024cons.0.62025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
88.32021cons.69.72022cons.84.02023cons.137.92024cons.170.12025cons.

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
10,580
80%
9,855.17 ~ 11,625.33
90%
9,549.61 ~ 12,154.29
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. 2026-09-30
    Filing title as filed주요사항보고서(자기전환사채만기전취득결정) original ↗
    Source: dart_disclosure
  2. 2026-09-22
    Filing title as filed주주총회소집결의 (임시주주총회) original ↗
    Source: dart_disclosure
  3. 2026-09-22
    Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗
    Source: dart_disclosure
  4. 2026-09-21
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  5. 2026-09-21
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  6. 2026-08-21
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  7. 2026-08-20
    Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗
    Source: dart_disclosure
  8. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  9. 2026-08-13
    Filing title as filed증권발행결과(자율공시) original ↗
    Source: dart_disclosure
  10. 2026-08-11
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  11. 2026-08-05
    Filing title as filed주요사항보고서(전환사채권발행결정) original ↗
    Source: dart_disclosure
  12. 2026-07-27
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  13. 2026-06-18
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  14. 2026-05-18
    Filing title as filed단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  15. 2026-05-15
    Filing title as filed분기보고서 (2026.03) original ↗
    Source: dart_disclosure
  16. 2026-04-27
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  17. 2026-03-31
    Filing title as filed정기주주총회결과 original ↗
    Source: dart_disclosure
  18. 2026-03-31
    Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗
    Source: dart_disclosure
  19. 2026-03-25
    Filing title as filed전환사채(해외전환사채포함)발행후만기전사채취득 original ↗
    Source: dart_disclosure
  20. 2026-03-23
    Filing title as filed사업보고서 (2025.12) 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?