본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
KOEN
Stock fact card· KR · 036830 · as of 2026-10-13

솔브레인홀딩스

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
매출액417,194,970,875565,106,276,036661,555,097,819515,379,498,506556,646,781,397KRW
영업이익54,441,548,05573,497,317,893120,961,316,22685,313,447,4328,859,913,929KRW
당기순이익29,996,155,34559,539,287,27291,027,788,08558,768,155,198495,558,016,939KRW
자본총계1,083,414,186,8131,148,622,177,8051,237,264,151,6561,305,141,645,0881,735,360,902,765KRW
부채총계419,074,295,825507,496,360,946520,758,178,125505,485,677,005711,208,582,118KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house38.6844.1842.0938.7340.98%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated

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
13.02021cons.13.02022cons.18.32023cons.16.62024cons.1.62025cons.
ROE (%)net income ÷ year-end total equity × 100
2.82021cons.5.22022cons.7.42023cons.4.52024cons.28.62025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
38.72021cons.44.22022cons.42.12023cons.38.72024cons.41.02025cons.

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
48,800
80%
45,724.11 ~ 52,736.73
90%
44,680.70 ~ 54,658.45
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. 2026-10-12
    Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗
    Source: dart_disclosure
  2. 2026-10-12
    Filing title as filed주주총회소집결의 (임시주주총회) original ↗
    Source: dart_disclosure
  3. 2026-10-06
    Filing title as filed[첨부정정]주요사항보고서(회사합병결정) original ↗
    Source: dart_disclosure
  4. 2026-10-01
    Filing title as filed해산사유발생(자회사의 주요경영사항) original ↗
    Source: dart_disclosure
  5. 2026-10-01
    Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗
    Source: dart_disclosure
  6. 2026-10-01
    Filing title as filed주요사항보고서(회사합병결정) original ↗
    Source: dart_disclosure
  7. 2026-09-22
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  8. 2026-09-16
    Filing title as filed지주회사의자회사편입ㆍ탈퇴 original ↗
    Source: dart_disclosure
  9. 2026-09-16
    Filing title as filed해산사유발생(자회사의 주요경영사항) original ↗
    Source: dart_disclosure
  10. 2026-09-10
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  11. 2026-09-01
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  12. 2026-09-01
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  13. 2026-08-20
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  14. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  15. 2026-08-10
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  16. 2026-07-31
    Filing title as filed주요사항보고서(자기주식취득신탁계약체결결정)(자회사의 주요경영사항) original ↗
    Source: dart_disclosure
  17. 2026-07-10
    Filing title as filed임원ㆍ주요주주특정증권등거래계획보고서 original ↗
    Source: dart_disclosure
  18. 2026-07-10
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  19. 2026-07-10
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  20. 2026-06-30
    Filing title as filed증권발행결과(자율공시) 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?