필옵틱스
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 | 230,791,827,975 | 303,987,727,889 | 300,001,066,109 | 410,893,768,511 | 103,440,867,014 | KRW |
| 영업이익 | -10,525,310,027 | 18,085,152,488 | 10,265,296,884 | 13,796,035,047 | -34,892,060,535 | KRW |
| 당기순이익 | -11,431,794,365 | -5,899,054,550 | -43,219,253,377 | 21,476,684,847 | -17,013,671,626 | KRW |
| 자본총계 | 82,249,458,989 | 76,263,698,740 | 108,226,373,699 | 115,609,095,059 | 116,314,453,758 | KRW |
| 부채총계 | 190,702,398,661 | 241,763,000,970 | 274,054,933,670 | 183,263,878,461 | 191,827,667,186 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 231.86 | 317.01 | 253.22 | 158.52 | 164.92 | % |
| 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
- 39,400
- 80%
- 36,326.98 ~ 43,493.30
- 90%
- 35,426.40 ~ 45,499.08
- 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 filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-07-02Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-05-28Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-05-22Filing title as filed[기재정정]신규시설투자등(자회사의 주요경영사항) original ↗Source: dart_disclosure
- 2026-05-22Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-05-14Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-11Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-04-24Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-24Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-04-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-03-31Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-03-25Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-25Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-03-24Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-24Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-24Filing title as filed[기재정정]사업보고서 (2024.12) 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…