카카오
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 | 5,910,512,880,994 | 6,799,047,881,222 | 7,557,001,757,272 | 7,871,692,199,887 | 8,099,147,815,086 | KRW |
| 영업이익 | 587,884,339,202 | 569,355,650,551 | 460,857,845,673 | 460,212,161,525 | 732,036,535,379 | KRW |
| 당기순이익 | 1,387,314,031,334 | 1,357,995,839,549 | -1,012,550,566,010 | 55,277,416,537 | 491,491,558,183 | KRW |
| 자본총계 | 9,964,627,991,241 | 9,983,694,054,133 | 9,763,719,252,178 | 10,141,299,899,346 | 11,276,217,552,488 | KRW |
| 부채총계 | 9,216,225,462,911 | 9,447,968,971,124 | 11,321,369,715,195 | 11,830,134,144,725 | 12,558,602,529,761 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 92.49 | 94.63 | 115.95 | 116.65 | 111.37 | % |
| 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
- 31,300
- 80%
- 30,258.47 ~ 32,271.90
- 90%
- 29,979.86 ~ 32,815.41
- 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.
- 2026-10-08Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed조회공시요구(풍문또는보도)에대한답변(미확정) original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed조회공시요구(풍문또는보도)에대한답변(미확정) original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed[첨부정정]주요사항보고서(회사합병결정) original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed매매거래정지및정지해제(중요내용공시) original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed주요사항보고서(회사합병결정) original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed주요사항보고서(회사분할결정) original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed조회공시요구(풍문또는보도)에대한답변(미확정) original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed조회공시요구(풍문또는보도) original ↗Source: dart_disclosure
- 2026-08-19Filing title as filed[기재정정]반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) 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…