에스피지
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 | 416,334,206,457 | 440,476,416,653 | 393,785,730,793 | 388,476,767,485 | 341,670,161,923 | KRW |
| 영업이익 | 23,536,436,082 | 25,478,930,710 | 15,969,877,847 | 12,335,226,942 | 17,939,051,891 | KRW |
| 당기순이익 | 22,918,185,562 | 19,682,611,034 | 10,995,238,460 | 13,113,747,075 | 9,133,325,305 | KRW |
| 자본총계 | 193,091,258,545 | 213,492,763,697 | 218,901,833,401 | 254,135,688,485 | 257,984,198,541 | KRW |
| 부채총계 | 171,999,762,039 | 140,851,045,915 | 128,084,871,753 | 143,378,467,479 | 170,487,845,915 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 89.08 | 65.97 | 58.51 | 56.42 | 66.08 | % |
| 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
- 85,200
- 80%
- 77,803.16 ~ 93,862.74
- 90%
- 75,194.01 ~ 98,620.47
- 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 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed중간(분기)배당락 original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed현금ㆍ현물배당결정 (중간배당) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed중간(분기)배당을위한주주명부폐쇄(기준일)결정 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-06Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-05-14Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-13Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-05-11Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-03-31Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-18Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-18Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-11Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-03-04Filing title as filed주주총회소집결의 original ↗Source: dart_disclosure
- 2026-03-04Filing title as filed매출액또는손익구조30%(대규모법인은15%)이상변동 original ↗Source: dart_disclosure
- 2026-02-23Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-01-13Filing title as filed기업설명회(IR)개최 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…