서진시스템
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 | 606,146,777,369 | 787,598,942,942 | 778,694,260,990 | 1,213,752,801,436 | 1,066,330,738,953 | KRW |
| 영업이익 | 57,999,788,641 | 44,398,388,581 | 48,998,367,201 | 108,700,662,517 | 1,145,784,823 | KRW |
| 당기순이익 | 38,608,634,203 | 1,611,190,846 | -22,560,751,469 | 84,255,873,336 | -101,238,300,779 | KRW |
| 자본총계 | 360,183,200,497 | 539,569,713,614 | 498,204,311,629 | 869,989,352,047 | 733,461,083,210 | KRW |
| 부채총계 | 689,826,248,786 | 845,244,135,390 | 1,022,021,038,730 | 1,227,629,988,817 | 1,568,676,139,554 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 191.52 | 156.65 | 205.14 | 141.11 | 213.87 | % |
| 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
- 40,700
- 80%
- 37,719.16 ~ 44,070.81
- 90%
- 36,807.35 ~ 45,654.55
- 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 filed[기재정정]최대주주변경을수반하는주식담보제공계약체결 original ↗Source: dart_disclosure
- 2026-10-12Filing title as filed단일판매ㆍ공급계약체결(자율공시) original ↗Source: dart_disclosure
- 2026-10-07Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed[기재정정]타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed기타경영사항(자율공시)(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-09-23Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-22Filing title as filed[기재정정]최대주주변경을수반하는주식담보제공계약체결 original ↗Source: dart_disclosure
- 2026-09-21Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed[기재정정]타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed[기재정정]타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed[기재정정]최대주주변경을수반하는주식담보제공계약체결 original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed증권발행결과(자율공시) (제42회차 CB) original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed증권발행결과(자율공시) (제41회차 CB) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed증권발행결과(자율공시) (제40회차 CB) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed증권발행결과(자율공시) (제39회차 CB) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed[기재정정]주요사항보고서(자본으로인정되는채무증권발행결정) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed[기재정정]주요사항보고서(전환사채권발행결정) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed[기재정정]주요사항보고서(자본으로인정되는채무증권발행결정) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed[기재정정]주요사항보고서(전환사채권발행결정) 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…