테크윙
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 255.9bn | KRW 267.5bn | KRW 133.6bn | KRW 185.5bn | KRW 159.1bn | KRW |
| Operating income | KRW 36.2bn | KRW 57.7bn | KRW 3.2bn | KRW 23.4bn | KRW 15.8bn | KRW |
| Net income | KRW 18.0bn | KRW 32.6bn | -KRW 9.3bn | -KRW 20.9bn | KRW 9.4bn | KRW |
| Total equity | KRW 217.2bn | KRW 231.6bn | KRW 216.9bn | KRW 190.8bn | KRW 215.1bn | KRW |
| Total liabilities | KRW 278.3bn | KRW 242.7bn | KRW 270.3bn | KRW 317.9bn | KRW 421.6bn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 128.14 | 104.79 | 124.62 | 166.67 | 196.01 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 255,915,216,713 | 267,491,091,324 | 133,604,260,260 | 185,507,171,034 | 159,128,398,402 | KRW |
| Operating income | 36,219,406,193 | 57,672,910,686 | 3,160,487,054 | 23,411,077,264 | 15,837,572,847 | KRW |
| Net income | 17,992,993,747 | 32,633,844,043 | -9,309,638,657 | -20,881,376,652 | 9,402,064,061 | KRW |
| Total equity | 217,209,185,725 | 231,609,836,486 | 216,901,700,374 | 190,751,711,436 | 215,075,576,386 | KRW |
| Total liabilities | 278,333,001,237 | 242,694,770,306 | 270,300,485,244 | 317,917,190,961 | 421,579,670,529 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 128.14 | 104.79 | 124.62 | 166.67 | 196.01 | % |
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
- 54,100
- 80%
- 50,295.17 ~ 58,798.73
- 90%
- 49,146.67 ~ 60,783.35
- 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.
- 2026-10-14Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed[첨부정정]유형자산처분결정(자율공시) original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed[첨부추가]반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-08-10Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed[기재정정]단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-07-20Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-07-13Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-08Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-07-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-23Filing title as filed[기재정정]사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-06-18Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-06-18Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-05-21Filing title as filed기업설명회(IR)개최 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…