휴젤
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 | 245,153,111,424 | 281,675,135,067 | 319,699,941,151 | 373,046,885,998 | 425,109,983,561 | KRW |
| 영업이익 | 97,159,823,859 | 101,378,493,271 | 117,781,785,955 | 166,229,170,618 | 200,851,332,915 | KRW |
| 당기순이익 | 57,730,176,340 | 57,331,825,842 | 93,076,068,773 | 135,813,576,902 | 140,871,770,938 | KRW |
| 자본총계 | 777,085,492,805 | 792,112,487,619 | 747,310,324,842 | 803,783,425,625 | 950,259,294,541 | KRW |
| 부채총계 | 180,569,259,363 | 200,328,493,261 | 149,572,606,527 | 98,627,325,098 | 96,676,011,599 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 23.24 | 25.29 | 20.01 | 12.27 | 10.17 | % |
| 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
- 169,900
- 80%
- 161,966.76 ~ 179,462.59
- 90%
- 158,856.78 ~ 183,940.66
- 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.
- 2026-09-30Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed대규모기업집단현황공시[분기별공시(개별회사용)] original ↗Source: dart_disclosure
- 2026-08-24Filing title as filed[기재정정]임시주주총회결과 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed임시주주총회결과 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed지급수단별ㆍ지급기간별지급금액및분쟁조정기구에관한사항 original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed[기재정정]주주총회소집결의 (임시주주총회) original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed풍문또는보도에대한해명(미확정) original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed의결권대리행사권유참고서류 original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed주식매수선택권부여에관한신고 original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed주요사항보고서(자기주식처분결정) 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…