본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 080220 · as of 2026-10-13

제주반도체

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 193.3bnKRW 175.0bnKRW 145.9bnKRW 162.3bnKRW 302.2bnKRW
Operating incomeKRW 20.1bnKRW 28.2bnKRW 17.8bnKRW 9.6bnKRW 35.9bnKRW
Net incomeKRW 12.6bnKRW 24.3bnKRW 16.7bnKRW 19.5bnKRW 39.5bnKRW
Total equityKRW 116.0bnKRW 141.2bnKRW 157.3bnKRW 184.2bnKRW 227.1bnKRW
Total liabilitiesKRW 50.9bnKRW 33.3bnKRW 40.1bnKRW 41.2bnKRW 108.9bnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house43.8523.5825.4922.3647.95%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue193,314,675,877175,023,554,084145,899,793,599162,349,945,455302,230,571,186KRW
Operating income20,058,390,95128,216,098,13017,838,425,3089,581,360,27435,873,972,312KRW
Net income12,571,639,47724,331,810,67216,724,869,34219,537,971,31039,507,984,361KRW
Total equity115,976,924,673141,205,483,864157,315,007,440184,201,011,962227,082,622,303KRW
Total liabilities50,856,121,68733,296,879,47940,104,977,64941,193,831,641108,883,598,978KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)43.8523.5825.4922.3647.95%

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
10.42021cons.16.12022cons.12.22023cons.5.92024cons.11.92025cons.
ROE (%)net income ÷ year-end total equity × 100
10.82021cons.17.22022cons.10.62023cons.10.62024cons.17.42025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
43.92021cons.23.62022cons.25.52023cons.22.42024cons.47.92025cons.

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
74,900
80%
68,867 ~ 83,123.78
90%
67,396.23 ~ 88,421.40
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. 2026-10-07
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  2. 2026-09-23
    Filing title as filed단기차입금증가결정 original ↗
    Source: dart_disclosure
  3. 2026-08-13
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  4. 2026-07-30
    Filing title as filed임시주주총회결과 original ↗
    Source: dart_disclosure
  5. 2026-07-07
    Filing title as filed[기재정정]주주총회소집결의 (임시주주총회) original ↗
    Source: dart_disclosure
  6. 2026-07-07
    Filing title as filed[기재정정]의결권대리행사권유참고서류 original ↗
    Source: dart_disclosure
  7. 2026-07-07
    Filing title as filed[기재정정]주주총회소집공고 original ↗
    Source: dart_disclosure
  8. 2026-06-05
    Filing title as filed[첨부정정]의결권대리행사권유참고서류 original ↗
    Source: dart_disclosure
  9. 2026-06-05
    Filing title as filed[기재정정]주주총회소집공고 original ↗
    Source: dart_disclosure
  10. 2026-06-04
    Filing title as filed[기재정정]주주총회소집공고 original ↗
    Source: dart_disclosure
  11. 2026-06-02
    Filing title as filed[첨부정정]주주총회소집결의 original ↗
    Source: dart_disclosure
  12. 2026-06-02
    Filing title as filed의결권대리행사권유참고서류 original ↗
    Source: dart_disclosure
  13. 2026-06-02
    Filing title as filed주주총회소집공고 original ↗
    Source: dart_disclosure
  14. 2026-05-22
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  15. 2026-05-22
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  16. 2026-05-22
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  17. 2026-05-21
    Filing title as filed[기재정정]주요사항보고서(신주인수권부사채매수선택권행사자지정) original ↗
    Source: dart_disclosure
  18. 2026-05-21
    Filing title as filed[기재정정]주요사항보고서(전환사채매수선택권행사자지정) original ↗
    Source: dart_disclosure
  19. 2026-05-15
    Filing title as filed주요사항보고서(제3자의전환사채매수선택권행사) original ↗
    Source: dart_disclosure
  20. 2026-05-15
    Filing title as filed주요사항보고서(전환사채매수선택권행사자지정) 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?