비에이치아이
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 |
|---|---|---|---|---|---|---|
| Revenue | KRW 234.9bn | KRW 330.2bn | KRW 367.4bn | KRW 404.7bn | KRW 774.1bn | KRW |
| Operating income | -KRW 30.6bn | KRW 8.1bn | KRW 15.1bn | KRW 21.9bn | KRW 75.5bn | KRW |
| Net income | -KRW 34.6bn | -KRW 19.1bn | KRW 7.5bn | KRW 19.6bn | KRW 65.2bn | KRW |
| Total equity | KRW 64.3bn | KRW 49.3bn | KRW 73.5bn | KRW 116.4bn | KRW 177.6bn | KRW |
| Total liabilities | KRW 325.8bn | KRW 399.8bn | KRW 351.7bn | KRW 408.3bn | KRW 653.1bn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 506.48 | 810.48 | 478.28 | 350.92 | 367.80 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 234,883,716,342 | 330,197,109,400 | 367,399,208,640 | 404,741,038,609 | 774,116,878,915 | KRW |
| Operating income | -30,610,880,045 | 8,108,054,114 | 15,086,698,166 | 21,927,258,374 | 75,496,618,005 | KRW |
| Net income | -34,575,469,862 | -19,121,575,315 | 7,512,553,382 | 19,600,986,367 | 65,200,167,412 | KRW |
| Total equity | 64,333,582,340 | 49,333,302,937 | 73,544,421,618 | 116,361,186,864 | 177,574,660,359 | KRW |
| Total liabilities | 325,836,039,640 | 399,835,782,572 | 351,746,541,706 | 408,329,846,238 | 653,110,981,642 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 506.48 | 810.48 | 478.28 | 350.92 | 367.80 | % |
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
- 49,450
- 80%
- 45,828.70 ~ 54,087.70
- 90%
- 44,648.71 ~ 56,172.22
- 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.
- 2026-09-23Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-21Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-09-16Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-09-02Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-19Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed파생상품거래손실발생 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-07-27Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-07-27Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-07-23Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-07-16Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-07-14Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-07-14Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-07-10Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-07-10Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-06-18Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-05Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed단일판매ㆍ공급계약체결 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…