본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 093370 · as of 2026-10-13

후성

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 381.3bnKRW 610.6bnKRW 523.2bnKRW 437.8bnKRW 471.6bnKRW
Operating incomeKRW 58.1bnKRW 105.4bn-KRW 46.1bn-KRW 9.6bnKRW 25.3bnKRW
Net incomeKRW 22.6bnKRW 97.0bn-KRW 53.9bn-KRW 69.4bnKRW 5.3bnKRW
Total equityKRW 248.1bnKRW 366.3bnKRW 312.5bnKRW 326.5bnKRW 334.4bnKRW
Total liabilitiesKRW 332.9bnKRW 518.5bnKRW 521.9bnKRW 493.5bnKRW 438.1bnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house134.18141.56167.01151.14131.03%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue381,256,774,874610,564,329,261523,191,899,192437,795,018,982471,564,293,544KRW
Operating income58,138,943,581105,370,138,192-46,105,756,733-9,575,604,80625,349,847,519KRW
Net income22,564,471,86997,048,992,149-53,917,254,667-69,357,619,3885,311,668,698KRW
Total equity248,076,126,558366,254,425,695312,505,770,476326,536,149,542334,379,444,716KRW
Total liabilities332,875,873,872518,459,264,841521,907,370,047493,529,728,930438,143,772,393KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)134.18141.56167.01151.14131.03%

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.17.32022cons.-8.82023cons.-2.22024cons.5.42025cons.
ROE (%)net income ÷ year-end total equity × 100
9.12021cons.26.52022cons.-17.32023cons.-21.22024cons.1.62025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
134.22021cons.141.62022cons.167.02023cons.151.12024cons.131.02025cons.

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
13,990
80%
13,028.73 ~ 15,092.43
90%
12,637.04 ~ 15,561.75
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. 2026-10-02
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  2. 2026-08-28
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  3. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  4. 2026-07-03
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  5. 2026-07-01
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  6. 2026-06-01
    Filing title as filed기업지배구조보고서공시 original ↗
    Source: dart_disclosure
  7. 2026-05-15
    Filing title as filed분기보고서 (2026.03) original ↗
    Source: dart_disclosure
  8. 2026-03-26
    Filing title as filed정기주주총회결과 original ↗
    Source: dart_disclosure
  9. 2026-03-24
    Filing title as filed전환청구권ㆍ신주인수권ㆍ교환청구권행사 original ↗
    Source: dart_disclosure
  10. 2026-03-18
    Filing title as filed감사보고서제출 original ↗
    Source: dart_disclosure
  11. 2026-03-18
    Filing title as filed사업보고서 (2025.12) original ↗
    Source: dart_disclosure
  12. 2026-03-05
    Filing title as filed의결권대리행사권유참고서류 original ↗
    Source: dart_disclosure
  13. 2026-03-05
    Filing title as filed주주총회소집공고 original ↗
    Source: dart_disclosure
  14. 2026-02-27
    Filing title as filed주주총회소집결의 original ↗
    Source: dart_disclosure
  15. 2026-02-09
    Filing title as filed매출액또는손익구조30%(대규모법인은15%)이상변경 original ↗
    Source: dart_disclosure
  16. 2025-12-26
    Filing title as filed유상증자결정(종속회사의주요경영사항) original ↗
    Source: dart_disclosure
  17. 2025-12-24
    Filing title as filed금전대여결정 original ↗
    Source: dart_disclosure
  18. 2025-12-23
    Filing title as filed유상증자또는주식관련사채등의발행결과(자율공시) original ↗
    Source: dart_disclosure
  19. 2025-12-15
    Filing title as filed주요사항보고서(교환사채권발행결정) original ↗
    Source: dart_disclosure
  20. 2025-11-14
    Filing title as filed분기보고서 (2025.09) 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?