에스엠
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 | 701,563,172,148 | 850,769,309,133 | 961,069,716,545 | 989,725,343,114 | 1,174,934,814,159 | KRW |
| 영업이익 | 67,520,136,401 | 91,007,611,263 | 113,463,014,394 | 87,296,655,446 | 183,033,876,467 | KRW |
| 당기순이익 | 133,539,542,727 | 79,989,415,513 | 87,297,073,925 | 18,310,151,475 | 347,212,781,579 | KRW |
| 자본총계 | 616,232,610,302 | 696,720,800,742 | 722,506,620,168 | 664,797,589,617 | 1,002,623,745,976 | KRW |
| 부채총계 | 526,500,165,835 | 576,891,434,654 | 631,575,864,424 | 590,028,281,693 | 648,965,438,984 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 85.44 | 82.80 | 87.41 | 88.75 | 64.73 | % |
| 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
- 78,100
- 80%
- 74,412.70 ~ 82,272.71
- 90%
- 73,070.87 ~ 84,093.33
- 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.
- 2026-08-28Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-19Filing title as filed주식등의대량보유상황보고서(약식) 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
- 2026-08-05Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed결산실적공시예고 original ↗Source: dart_disclosure
- 2026-06-12Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(개별회사)] original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-06Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-05-06Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-05-06Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-05-04Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-04-23Filing title as filed결산실적공시예고 original ↗Source: dart_disclosure
- 2026-04-21Filing title as filed[기재정정]주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-04-20Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-04-06Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-03-25Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 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…