산일전기
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 | 2024 | 2025 | Unit |
|---|---|---|---|
| Revenue | KRW 334.0bn | KRW 501.9bn | KRW |
| Operating income | KRW 109.2bn | KRW 178.6bn | KRW |
| Net income | KRW 83.7bn | KRW 148.9bn | KRW |
| Total equity | KRW 434.2bn | KRW 585.5bn | KRW |
| Total liabilities | KRW 58.4bn | KRW 96.5bn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 13.46 | 16.48 | % |
| Statement basis | Consolidated | Consolidated |
Show raw values
| Item | 2024 | 2025 | Unit |
|---|---|---|---|
| Revenue | 333,996,550,771 | 501,946,220,880 | KRW |
| Operating income | 109,231,906,505 | 178,634,181,593 | KRW |
| Net income | 83,676,177,904 | 148,921,775,330 | KRW |
| Total equity | 434,241,887,238 | 585,470,613,825 | KRW |
| Total liabilities | 58,432,311,269 | 96,488,242,881 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 13.46 | 16.48 | % |
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
- 211,000
- 80%
- 198,941.31 ~ 228,814
- 90%
- 194,188.37 ~ 235,283.99
- 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.
- 2026-10-06Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed주요사항보고서(유형자산양수결정) original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-29Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-07-29Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-07-29Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-22Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-05-28Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-12Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-30Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) 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…