티에스이
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 | 307,663,254,437 | 339,264,169,508 | 249,147,689,845 | 348,053,207,965 | 428,900,789,083 | KRW |
| 영업이익 | 54,644,719,033 | 56,626,172,882 | -2,380,122,294 | 39,898,852,512 | 49,172,057,097 | KRW |
| 당기순이익 | 44,721,094,719 | 49,819,409,202 | 120,909,519 | 42,476,339,212 | 38,229,673,563 | KRW |
| 자본총계 | 240,053,661,202 | 289,860,299,598 | 293,318,590,727 | 342,771,848,798 | 391,301,167,041 | KRW |
| 부채총계 | 101,610,635,830 | 105,060,114,214 | 95,297,803,409 | 119,709,051,858 | 143,461,680,793 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 42.33 | 36.25 | 32.49 | 34.92 | 36.66 | % |
| 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
- 329,500
- 80%
- 301,113.49 ~ 365,740.15
- 90%
- 290,416.96 ~ 386,225.10
- 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.
- 2026-10-12Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-02Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-07-22Filing title as filed증권발행결과(자율공시) original ↗Source: dart_disclosure
- 2026-07-10Filing title as filed주요사항보고서(전환사채권발행결정) original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-11Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-05-11Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-30Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-09Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-18Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-18Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-10Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-03-05Filing title as filed[기재정정]의결권대리행사권유참고서류 original ↗Source: dart_disclosure
- 2026-03-05Filing title as filed의결권대리행사권유참고서류 original ↗Source: dart_disclosure
- 2026-03-05Filing title as filed주주총회소집공고 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…