에스앤에스텍
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 |
|---|---|---|---|---|---|---|
| 매출액 | 98,842,798,689 | 123,506,695,451 | 150,320,408,224 | 176,013,891,367 | 243,733,252,593 | KRW |
| 영업이익 | 12,610,883,776 | 16,012,815,858 | 25,039,402,690 | 29,478,688,017 | 50,389,752,346 | KRW |
| 당기순이익 | 11,499,406,880 | 17,464,205,801 | 25,854,851,119 | 30,479,588,674 | 58,258,762,191 | KRW |
| 자본총계 | 174,425,177,332 | 190,391,469,119 | 220,798,777,193 | 245,471,410,144 | 303,046,860,553 | KRW |
| 부채총계 | 23,013,583,392 | 36,358,827,310 | 35,959,971,560 | 50,184,639,632 | 88,783,777,330 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 13.19 | 19.10 | 16.29 | 20.44 | 29.30 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
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
- 48,600
- 80%
- 45,076.40 ~ 52,360.25
- 90%
- 44,016.07 ~ 54,080
- 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.
- 2026-09-29Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed[첨부추가]반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-06Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-07-03Filing title as filed타법인주식및출자증권취득결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-05-14Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-06Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-05-06Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-04-14Filing title as filed교환청구권행사 original ↗Source: dart_disclosure
- 2026-04-06Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-03-25Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-25Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-03-16Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-16Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-05Filing title as filed의결권대리행사권유참고서류 original ↗Source: dart_disclosure
- 2026-03-05Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-02-12Filing title as filed주주총회집중일개최사유신고 original ↗Source: dart_disclosure
- 2026-02-12Filing title as filed주주총회소집결의 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…