SK
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 | 98,325,016,000,000 | 134,551,641,000,000 | 131,237,878,000,000 | 124,690,439,000,000 | 122,703,338,000,000 | KRW |
| 영업이익 | 4,935,539,000,000 | 8,004,710,000,000 | 5,056,378,000,000 | 2,355,290,000,000 | 1,818,476,000,000 | KRW |
| 당기순이익 | 5,718,424,000,000 | 3,966,176,000,000 | -776,798,000,000 | -1,292,684,000,000 | 1,597,498,000,000 | KRW |
| 자본총계 | 21,248,343,000,000 | 21,595,546,000,000 | 20,726,714,000,000 | 25,114,591,000,000 | 25,187,196,000,000 | KRW |
| 부채총계 | 99,815,712,000,000 | 122,697,070,000,000 | 129,091,214,000,000 | 134,690,218,000,000 | 127,828,333,000,000 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 469.76 | 568.16 | 622.83 | 536.30 | 507.51 | % |
| 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
- 500,000
- 80%
- 467,927.03 ~ 538,878.88
- 90%
- 454,432.20 ~ 554,987.02
- 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 filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-10-12Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-10-07Filing title as filed증권발행실적보고서 original ↗Source: dart_disclosure
- 2026-10-07Filing title as filed투자설명서 original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed[발행조건확정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed임원ㆍ주요주주특정증권등거래계획보고서 original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed[발행조건확정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed[기재정정]증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed금전대여결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed금전대여결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed채무인수결정(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-28Filing title as filed단일판매ㆍ공급계약체결(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed증권신고서(채무증권) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-28Filing 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…