본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 071320 · as of 2026-10-13

지역난방공사

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
RevenueKRW 2.5tnKRW 4.2tnKRW 4.0tnKRW 3.6tnKRW 4.0tnKRW
Operating incomeKRW 39.7bn-KRW 403.9bnKRW 314.7bnKRW 327.9bnKRW 529.6bnKRW
Net incomeKRW 21.5bn-KRW 183.9bnKRW 199.4bnKRW 210.2bnKRW 338.9bnKRW
Total equityKRW 1.8tnKRW 1.7tnKRW 2.1tnKRW 2.3tnKRW 2.3tnKRW
Total liabilitiesKRW 4.7tnKRW 5.8tnKRW 5.9tnKRW 6.1tnKRW 5.9tnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house257.47349.60281.31268.80257.56%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue2,536,798,009,7194,173,027,136,4263,953,697,605,6513,570,309,804,4223,998,187,000,000KRW
Operating income39,686,157,248-403,893,693,760314,719,522,031327,942,028,598529,624,000,000KRW
Net income21,459,011,218-183,875,394,305199,404,301,813210,167,111,658338,886,000,000KRW
Total equity1,823,178,843,4811,662,206,626,4122,088,465,548,0262,267,100,154,2162,301,416,000,000KRW
Total liabilities4,694,183,620,8765,811,126,778,3015,875,165,562,4136,093,988,617,5795,927,581,000,000KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)257.47349.60281.31268.80257.56%

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
1.62021cons.-9.72022cons.8.02023cons.9.22024cons.13.22025cons.
ROE (%)net income ÷ year-end total equity × 100
1.22021cons.-11.12022cons.9.52023cons.9.32024cons.14.72025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
257.52021cons.349.62022cons.281.32023cons.268.82024cons.257.62025cons.

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
77,200
80%
75,390.33 ~ 79,527.03
90%
74,622.25 ~ 81,131.04
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. 2026-09-30
    Filing title as filed임시주주총회결과 original ↗
    Source: dart_disclosure
  2. 2026-09-28
    Filing title as filed영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  3. 2026-09-11
    Filing title as filed의결권대리행사권유참고서류 original ↗
    Source: dart_disclosure
  4. 2026-09-11
    Filing title as filed주주총회소집공고 original ↗
    Source: dart_disclosure
  5. 2026-09-10
    Filing title as filed주주총회소집결의 original ↗
    Source: dart_disclosure
  6. 2026-08-26
    Filing title as filed영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  7. 2026-08-13
    Filing title as filed[기재정정]주주명부폐쇄기간또는기준일설정 original ↗
    Source: dart_disclosure
  8. 2026-08-13
    Filing title as filed[기재정정]일괄신고서 original ↗
    Source: dart_disclosure
  9. 2026-08-13
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  10. 2026-08-10
    Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  11. 2026-08-06
    Filing title as filed기업설명회(IR)개최(안내공시) original ↗
    Source: dart_disclosure
  12. 2026-08-06
    Filing title as filed결산실적공시예고(안내공시) original ↗
    Source: dart_disclosure
  13. 2026-07-28
    Filing title as filed증권발행실적보고서 original ↗
    Source: dart_disclosure
  14. 2026-07-27
    Filing title as filed영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  15. 2026-07-27
    Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗
    Source: dart_disclosure
  16. 2026-07-27
    Filing title as filed임시주주총회결과 original ↗
    Source: dart_disclosure
  17. 2026-07-27
    Filing title as filed투자설명서(일괄신고) original ↗
    Source: dart_disclosure
  18. 2026-07-27
    Filing title as filed[기재정정]일괄신고추가서류 original ↗
    Source: dart_disclosure
  19. 2026-07-27
    Filing title as filed일괄신고추가서류 original ↗
    Source: dart_disclosure
  20. 2026-07-08
    Filing title as filed의결권대리행사권유참고서류 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?