본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 127120 · as of 2026-10-13

제이에스링크

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 23.0bnKRW 17.0bnKRW 21.9bnKRW 15.9bnKRW 19.3bnKRW
Operating income-KRW 5.2bn-KRW 5.1bn-KRW 4.3bn-KRW 9.1bn-KRW 12.5bnKRW
Net income-KRW 5.1bn-KRW 7.8bn-KRW 5.6bn-KRW 10.8bn-KRW 16.4bnKRW
Total equityKRW 32.8bnKRW 27.9bnKRW 26.3bnKRW 25.0bnKRW 68.6bnKRW
Total liabilitiesKRW 10.7bnKRW 15.6bnKRW 12.5bnKRW 29.4bnKRW 54.4bnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house32.5255.9947.49117.2979.37%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue22,991,546,53316,981,077,51221,948,990,48215,907,717,17419,316,467,820KRW
Operating income-5,152,362,148-5,147,247,988-4,342,056,425-9,111,567,866-12,486,699,717KRW
Net income-5,099,983,586-7,781,507,525-5,595,933,744-10,801,688,734-16,445,157,062KRW
Total equity32,771,556,59227,890,286,71626,277,552,34225,029,674,15868,592,952,210KRW
Total liabilities10,657,054,27315,616,676,88512,479,999,70329,356,732,43054,443,559,130KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)32.5255.9947.49117.2979.37%

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
-22.42021cons.-30.32022cons.-19.82023cons.-57.32024cons.-64.62025cons.
ROE (%)net income ÷ year-end total equity × 100
-15.62021cons.-27.92022cons.-21.32023cons.-43.22024cons.-24.02025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
32.52021cons.56.02022cons.47.52023cons.117.32024cons.79.42025cons.

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
25,350
80%
23,465.43 ~ 27,870.18
90%
22,498.64 ~ 29,076.99
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. 2026-10-12
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  2. 2026-10-08
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  3. 2026-10-01
    Filing title as filed유형자산취득결정(종속회사의주요경영사항) original ↗
    Source: dart_disclosure
  4. 2026-09-30
    Filing title as filed기업설명회(IR)개최 original ↗
    Source: dart_disclosure
  5. 2026-09-10
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  6. 2026-09-09
    Filing title as filed대표이사변경 original ↗
    Source: dart_disclosure
  7. 2026-08-31
    Filing title as filed[기재정정]타법인주식및출자증권취득결정 original ↗
    Source: dart_disclosure
  8. 2026-08-31
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  9. 2026-08-25
    Filing title as filed주식매수선택권행사 original ↗
    Source: dart_disclosure
  10. 2026-08-24
    Filing title as filed주요사항보고서(자기전환사채만기전취득결정) original ↗
    Source: dart_disclosure
  11. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  12. 2026-08-04
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  13. 2026-08-03
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  14. 2026-07-31
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  15. 2026-07-30
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  16. 2026-07-29
    Filing title as filed증권발행결과(자율공시) (제3자배정 유상증자) original ↗
    Source: dart_disclosure
  17. 2026-07-21
    Filing title as filed[기재정정]주요사항보고서(유상증자결정) original ↗
    Source: dart_disclosure
  18. 2026-07-15
    Filing title as filed[기재정정]주요사항보고서(유상증자결정) original ↗
    Source: dart_disclosure
  19. 2026-07-07
    Filing title as filed기업설명회(IR)개최 original ↗
    Source: dart_disclosure
  20. 2026-07-07
    Filing title as filed주요사항보고서(유상증자결정) 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?