더블유게임즈
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 |
|---|---|---|---|---|---|---|
| Revenue | KRW 624.1bn | KRW 617.3bn | KRW 582.3bn | KRW 633.5bn | KRW 719.9bn | KRW |
| Operating income | KRW 190.4bn | KRW 183.9bn | KRW 213.3bn | KRW 248.7bn | KRW 232.1bn | KRW |
| Net income | KRW 125.5bn | -KRW 132.2bn | KRW 149.1bn | KRW 187.2bn | KRW 131.3bn | KRW |
| Total equity | KRW 842.7bn | KRW 729.4bn | KRW 871.6bn | KRW 1.1tn | KRW 1.2tn | KRW |
| Total liabilities | KRW 197.1bn | KRW 229.3bn | KRW 91.1bn | KRW 89.9bn | KRW 195.5bn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 23.39 | 31.44 | 10.45 | 7.95 | 16.49 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 624,060,773,474 | 617,262,019,515 | 582,333,575,007 | 633,474,235,686 | 719,897,452,508 | KRW |
| Operating income | 190,364,411,040 | 183,857,429,569 | 213,292,020,378 | 248,734,053,740 | 232,134,020,348 | KRW |
| Net income | 125,464,174,001 | -132,222,938,947 | 149,063,499,993 | 187,182,055,816 | 131,254,556,348 | KRW |
| Total equity | 842,652,436,130 | 729,442,152,360 | 871,584,935,147 | 1,131,377,820,155 | 1,185,854,990,030 | KRW |
| Total liabilities | 197,077,447,691 | 229,338,873,566 | 91,075,429,752 | 89,908,330,956 | 195,498,405,164 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 23.39 | 31.44 | 10.45 | 7.95 | 16.49 | % |
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
- 57,300
- 80%
- 56,002.37 ~ 58,866.23
- 90%
- 55,493.69 ~ 59,486.31
- 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.
- 2026-08-14Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-12Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-07-24Filing title as filed[기재정정]사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-07-03Filing title as filed최대주주등소유주식변동신고서 original ↗Source: dart_disclosure
- 2026-07-03Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-05-29Filing title as filed기업지배구조보고서공시 original ↗Source: dart_disclosure
- 2026-05-18Filing title as filed[기재정정]금전대여결정(자율공시) (기존 대여금 만기 연장) original ↗Source: dart_disclosure
- 2026-05-18Filing title as filed[기재정정]금전대여결정(자율공시) (기존 대여금 만기 연장) original ↗Source: dart_disclosure
- 2026-05-18Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-13Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-05-13Filing title as filed영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-04-30Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-04-30Filing title as filed결산실적공시예고(안내공시) original ↗Source: dart_disclosure
- 2026-04-28Filing title as filed투자판단관련주요경영사항 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…