코미코
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 | 257,041,930,051 | 288,376,003,971 | 307,266,896,921 | 507,138,644,286 | 604,110,117,086 | KRW |
| 영업이익 | 58,833,840,737 | 55,397,524,906 | 33,028,446,745 | 112,461,653,836 | 110,992,280,574 | KRW |
| 당기순이익 | 47,150,017,421 | 41,966,780,348 | 31,525,952,567 | 55,860,311,090 | 49,858,499,792 | KRW |
| 자본총계 | 222,018,078,607 | 257,666,575,978 | 209,927,679,587 | 268,245,058,634 | 270,263,734,793 | KRW |
| 부채총계 | 154,068,927,663 | 130,129,928,564 | 305,922,619,817 | 424,624,460,497 | 660,430,838,015 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 69.39 | 50.50 | 145.73 | 158.30 | 244.37 | % |
| 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
- 31,050
- 80%
- 27,569.28 ~ 35,477.33
- 90%
- 26,541.03 ~ 37,619.97
- 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.
- 2026-10-08Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-29Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-03Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed주권매매거래정지해제 (액면분할 주권 변경상장) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed[첨부추가]반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed주권매매거래정지 (주식의 병합, 분할 등 전자등록 변경, 말소) original ↗Source: dart_disclosure
- 2026-07-20Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-07-16Filing title as filed[기재정정]주식분할결정 original ↗Source: dart_disclosure
- 2026-07-15Filing title as filed임시주주총회결과 original ↗Source: dart_disclosure
- 2026-07-13Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-07-10Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-30Filing title as filed의결권대리행사권유참고서류 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…