파라다이스
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 | 414,466,172,837 | 587,637,410,933 | 994,199,113,643 | 1,072,108,965,111 | 1,149,867,026,461 | KRW |
| 영업이익 | -55,245,896,594 | 10,412,544,286 | 145,770,072,264 | 136,055,145,217 | 155,816,230,766 | KRW |
| 당기순이익 | -52,534,103,464 | 25,348,685,850 | 62,558,499,765 | 75,553,488,659 | 94,356,432,212 | KRW |
| 자본총계 | 1,231,635,011,810 | 1,362,321,627,596 | 1,405,526,527,473 | 1,635,744,104,531 | 1,723,898,099,284 | KRW |
| 부채총계 | 1,957,355,763,818 | 1,826,356,918,264 | 1,832,814,279,870 | 1,858,565,750,759 | 1,867,669,336,571 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 158.92 | 134.06 | 130.40 | 113.62 | 108.34 | % |
| 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
- 9,520
- 80%
- 9,214.52 ~ 9,839.10
- 90%
- 9,052.56 ~ 10,007.83
- 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.
- 2026-10-14Filing title as filed투자설명서 original ↗Source: dart_disclosure
- 2026-10-14Filing title as filed효력발생안내( 2026.9.30. 제출 증권신고서(채무증권) ) original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed[발행조건확정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-10-07Filing title as filed[발행조건확정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-10-07Filing title as filed[기재정정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed[기재정정]기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-09-02Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed주식등의대량보유상황보고서(일반) 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
- 2026-08-07Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-22Filing title as filed공정거래자율준수프로그램운영현황(안내공시) 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…