테스
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 375.2bn | basis unknown | KRW 146.9bn | basis unknown | KRW 351.1bn | KRW |
| Operating income | KRW 62.2bn | basis unknown | -KRW 5.9bn | basis unknown | KRW 57.8bn | KRW |
| Net income | KRW 74.0bn | basis unknown | KRW 1.6bn | basis unknown | KRW 56.9bn | KRW |
| Total equity | KRW 294.9bn | basis unknown | KRW 298.9bn | basis unknown | KRW 391.8bn | KRW |
| Total liabilities | KRW 42.0bn | basis unknown | KRW 22.9bn | basis unknown | KRW 95.7bn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 14.24 | basis unknown | 7.67 | basis unknown | 24.43 | % |
| Statement basis | Consolidated | Unknown | Consolidated | Unknown | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 375,194,330,803 | — | 146,938,072,263 | — | 351,115,732,341 | KRW |
| Operating income | 62,184,554,759 | — | -5,861,866,998 | — | 57,838,170,556 | KRW |
| Net income | 73,988,020,802 | — | 1,565,979,353 | — | 56,917,796,576 | KRW |
| Total equity | 294,945,161,307 | — | 298,898,674,679 | — | 391,753,766,498 | KRW |
| Total liabilities | 41,999,577,651 | — | 22,931,149,578 | — | 95,715,119,836 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 14.24 | — | 7.67 | — | 24.43 | % |
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
- 161,500
- 80%
- 148,955.72 ~ 178,891.96
- 90%
- 144,925.72 ~ 188,011.73
- 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.
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-07-21Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-06-05Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-05-21Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-05-18Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-05-13Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-04-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-03-24Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-03-23Filing title as filed기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-03-23Filing title as filed대표이사변경 original ↗Source: dart_disclosure
- 2026-03-23Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-17Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-03-13Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-13Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-13Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-03-13Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 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 |
- 재무 — 2022 재무 기준(연결·별도) 미상 — 그 해 값 싣지 않음
- 재무 — 2024 재무 기준(연결·별도) 미상 — 그 해 값 싣지 않음
Why this?
Checking…