본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 083450 · as of 2026-10-13

GST

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 304.5bnKRW 312.8bnKRW 279.2bnKRW 346.2bnKRW 347.2bnKRW
Operating incomeKRW 46.4bnKRW 56.9bnKRW 42.5bnKRW 59.1bnKRW 59.2bnKRW
Net incomeKRW 37.7bnKRW 46.8bnKRW 35.7bnKRW 45.4bnKRW 45.3bnKRW
Total equityKRW 145.9bnKRW 194.9bnKRW 225.5bnKRW 259.5bnKRW 301.2bnKRW
Total liabilitiesKRW 54.9bnKRW 50.5bnKRW 46.7bnKRW 66.5bnKRW 81.7bnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house37.6025.9020.7025.6427.11%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue304,487,495,915312,847,806,399279,215,395,450346,227,651,802347,158,632,861KRW
Operating income46,406,987,61556,941,198,19942,538,138,18659,081,495,35859,172,305,188KRW
Net income37,746,419,19546,807,994,10935,681,571,14845,371,563,11245,278,323,421KRW
Total equity145,946,036,731194,937,316,934225,489,887,384259,509,728,033301,182,265,859KRW
Total liabilities54,879,817,69550,483,188,21346,679,663,92666,534,901,57581,655,482,807KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)37.6025.9020.7025.6427.11%

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
15.22021cons.18.22022cons.15.22023cons.17.12024cons.17.02025cons.
ROE (%)net income ÷ year-end total equity × 100
25.92021cons.24.02022cons.15.82023cons.17.52024cons.15.02025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
37.62021cons.25.92022cons.20.72023cons.25.62024cons.27.12025cons.

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
54,200
80%
51,111.63 ~ 58,237.18
90%
50,001.31 ~ 59,800.35
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. 2026-10-13
    Filing title as filed자기주식처분결과보고서 original ↗
    Source: dart_disclosure
  2. 2026-10-12
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  3. 2026-10-12
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  4. 2026-10-12
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  5. 2026-10-12
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  6. 2026-10-12
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  7. 2026-10-12
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  8. 2026-10-12
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  9. 2026-10-12
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  10. 2026-10-01
    Filing title as filed주요사항보고서(자기주식처분결정) original ↗
    Source: dart_disclosure
  11. 2026-08-24
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  12. 2026-08-24
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  13. 2026-08-24
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  14. 2026-08-24
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  15. 2026-08-24
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  16. 2026-08-24
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  17. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  18. 2026-07-28
    Filing title as filed주요사항보고서(자기주식취득신탁계약체결결정) original ↗
    Source: dart_disclosure
  19. 2026-07-24
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  20. 2026-07-24
    Filing title as filed주식등의대량보유상황보고서(일반) 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?