코스맥스
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 1.6tn | KRW 1.6tn | KRW 1.8tn | KRW 2.2tn | KRW 2.4tn | KRW |
| Operating income | KRW 122.6bn | KRW 53.1bn | KRW 115.7bn | KRW 175.4bn | KRW 195.8bn | KRW |
| Net income | KRW 74.4bn | KRW 20.8bn | KRW 57.1bn | KRW 85.8bn | KRW 123.1bn | KRW |
| Total equity | KRW 561.3bn | KRW 581.1bn | KRW 362.5bn | KRW 473.4bn | KRW 558.2bn | KRW |
| Total liabilities | KRW 946.5bn | KRW 952.2bn | KRW 1.2tn | KRW 1.4tn | KRW 1.5tn | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 168.63 | 163.86 | 330.61 | 300.99 | 271.08 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | Consolidated |
Show raw values
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| Revenue | 1,591,487,621,503 | 1,600,125,770,194 | 1,777,494,448,320 | 2,166,089,636,742 | 2,398,757,972,848 | KRW |
| Operating income | 122,599,910,142 | 53,100,853,848 | 115,685,779,856 | 175,395,279,105 | 195,791,661,624 | KRW |
| Net income | 74,435,535,611 | 20,847,690,651 | 57,137,182,681 | 85,796,823,726 | 123,064,158,267 | KRW |
| Total equity | 561,310,512,860 | 581,125,287,925 | 362,516,945,771 | 473,397,931,954 | 558,159,240,881 | KRW |
| Total liabilities | 946,544,204,187 | 952,203,952,001 | 1,198,515,835,534 | 1,424,903,002,848 | 1,513,074,591,553 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준) | 168.63 | 163.86 | 330.61 | 300.99 | 271.08 | % |
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
- 284,500
- 80%
- 269,122.22 ~ 304,217.63
- 90%
- 265,116.88 ~ 310,633.73
- 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.
- 2026-10-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-30Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-16Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-09-03Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed금전대여결정 original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed단기차입금증가결정 original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed타인에대한채무보증결정 original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-20Filing title as filed합병등종료보고서(합병) original ↗Source: dart_disclosure
- 2026-08-18Filing title as filed기업설명회(IR)개최(안내공시) original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-07-09Filing title as filed주식등의대량보유상황보고서(약식) 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…