SFA
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 | 1,564,937,169,822 | 1,684,366,385,602 | 1,881,198,625,677 | 2,045,361,581,270 | 1,630,950,490,066 | KRW |
| 영업이익 | 188,938,460,989 | 160,920,342,192 | 85,475,264,988 | -48,399,084,010 | 85,860,974,188 | KRW |
| 당기순이익 | 116,858,019,360 | 77,161,003,291 | 39,964,955,621 | -72,609,013,273 | 55,101,027,398 | KRW |
| 자본총계 | 1,116,092,319,144 | 1,096,081,682,657 | 1,033,407,127,591 | 905,286,942,985 | 897,222,497,722 | KRW |
| 부채총계 | 504,089,534,792 | 512,535,734,431 | 1,207,555,754,160 | 957,193,535,343 | 751,674,724,183 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 45.17 | 46.76 | 116.85 | 105.73 | 83.78 | % |
| 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
- 30,650
- 80%
- 28,889.30 ~ 32,397.31
- 90%
- 28,166.59 ~ 33,171.70
- 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 filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-19Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-19Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed현금ㆍ현물배당결정 (분기배당) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-22Filing title as filed기타시장안내(약명및영문명) (한글약명) original ↗Source: dart_disclosure
- 2026-06-15Filing title as filed중간(분기)배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-06-10Filing title as filed[기재정정]사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-04-27Filing title as filed[기재정정]사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-04-07Filing title as filed주식등의대량보유상황보고서(일반) 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…