본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 195870 · as of 2026-10-13

해성디에스

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.

← All cards

① Fact table

Values as filed · consolidated / separate basis per year · no interpretation

Financial facts by year (as filed)
Item20212022202320242025Unit
RevenueKRW 655.4bnKRW 839.4bnKRW 672.2bnKRW 603.0bnKRW 653.4bnKRW
Operating incomeKRW 86.3bnKRW 204.4bnKRW 102.5bnKRW 56.9bnKRW 46.5bnKRW
Net incomeKRW 71.3bnKRW 159.4bnKRW 84.4bnKRW 58.7bnKRW 23.8bnKRW
Total equityKRW 294.3bnKRW 447.3bnKRW 515.1bnKRW 556.3bnKRW 564.4bnKRW
Total liabilitiesKRW 180.6bnKRW 212.3bnKRW 173.7bnKRW 237.9bnKRW 316.3bnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house61.3747.4733.7242.7756.04%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue655,373,012,865839,357,973,218672,245,278,175602,993,604,010653,396,882,375KRW
Operating income86,329,952,850204,416,060,360102,511,938,74156,869,813,93746,491,092,436KRW
Net income71,261,704,522159,399,505,53784,426,426,25058,697,149,41823,820,804,171KRW
Total equity294,314,928,544447,295,294,041515,050,369,128556,276,567,172564,369,713,446KRW
Total liabilities180,632,904,766212,318,527,504173,676,950,604237,917,616,723316,261,662,930KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)61.3747.4733.7242.7756.04%

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

Why this?

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

Operating margin (%)operating income ÷ revenue × 100
13.22021cons.24.42022cons.15.22023cons.9.42024cons.7.12025cons.
ROE (%)net income ÷ year-end total equity × 100
24.22021cons.35.62022cons.16.42023cons.10.62024cons.4.22025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
61.42021cons.47.52022cons.33.72023cons.42.82024cons.56.02025cons.

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)

the long-run ROE you assume
the annual return you require
0 = gone after a year · 1 = lasts forever
filled with the 2025 total equity as filed — editable

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.

Two-trading-day statistical range· target 2026-10-15
Base close 2026-10-13
61,200
80%
56,299.18 ~ 66,323.97
90%
54,167.97 ~ 68,841.50
Ledger row
f8cdff4b…

Source: fsc_stock_price · published 2026-10-14T11:05:08+09:00 · No direction implied

Prospective recordunknownn = 0days missed 0

No day scored yet — no basis for a hit rate.

Why this?
Filing timeline
  1. 2026-10-02
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  2. 2026-09-18
    Filing title as filed신규시설투자등 original ↗
    Source: dart_disclosure
  3. 2026-09-18
    Filing title as filed유형자산취득결정 original ↗
    Source: dart_disclosure
  4. 2026-09-01
    Filing title as filed기업설명회(IR)개최(안내공시) original ↗
    Source: dart_disclosure
  5. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  6. 2026-08-06
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  7. 2026-08-03
    Filing title as filed기업설명회(IR)개최(안내공시) original ↗
    Source: dart_disclosure
  8. 2026-07-29
    Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  9. 2026-07-01
    Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗
    Source: dart_disclosure
  10. 2026-07-01
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  11. 2026-05-29
    Filing title as filed기업지배구조보고서공시 original ↗
    Source: dart_disclosure
  12. 2026-05-29
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  13. 2026-05-27
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  14. 2026-05-18
    Filing title as filed기업설명회(IR)개최(안내공시) original ↗
    Source: dart_disclosure
  15. 2026-05-15
    Filing title as filed분기보고서 (2026.03) original ↗
    Source: dart_disclosure
  16. 2026-04-30
    Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  17. 2026-04-01
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  18. 2026-03-26
    Filing title as filed정기주주총회결과 original ↗
    Source: dart_disclosure
  19. 2026-03-26
    Filing title as filed기업가치제고계획(자율공시) original ↗
    Source: dart_disclosure
  20. 2026-03-26
    Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗
    Source: dart_disclosure
Why this?
AI accuracy boundary
LayerBadgenNote
rangeunknown080%·90% 범위의 전향 적중 기록(목표일 개장 전 박제 → 종가 공표 뒤 채점)
fair_value제공 안 함0판별력 미확인 — 싣지 않음
direction제공 안 함0판별력 미확인 — 싣지 않음
trade_levels제공 안 함0판별력 미확인 — 싣지 않음
Valuation estimatenot provided—Not published: no demonstrated discriminative power
Direction (up or down)not provided—Not published: no demonstrated discriminative power
Trading levelsnot provided—Not published: no demonstrated discriminative power
Gaps · sources

No gaps recorded.

Why this?

Do not put personal data in the question. It is sent to an external AI processor to compose the answer.0/300

Checking…

Why this?