본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 214370 · as of 2026-10-13

케어젠

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 59.1bnKRW 69.1bnKRW 79.2bnKRW 82.6bnKRW 72.8bnKRW
Operating incomeKRW 28.2bnKRW 33.6bnKRW 40.4bnKRW 34.2bnKRW 20.4bnKRW
Net incomeKRW 25.3bnKRW 27.3bnKRW 39.9bnKRW 32.3bnKRW 20.1bnKRW
Total equityKRW 209.7bnKRW 216.0bnKRW 227.3bnKRW 223.0bnKRW 212.5bnKRW
Total liabilitiesKRW 17.0bnKRW 18.1bnKRW 20.0bnKRW 17.7bnKRW 18.8bnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house8.098.388.797.958.85%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue59,087,882,66269,097,674,88479,209,511,67582,585,947,78672,807,992,793KRW
Operating income28,204,290,92433,625,928,17540,377,972,81334,249,787,12920,399,783,833KRW
Net income25,318,235,08327,266,928,43239,929,880,78132,313,654,38320,098,549,915KRW
Total equity209,717,697,190215,977,998,066227,298,894,775222,977,779,434212,474,770,623KRW
Total liabilities16,965,547,10318,092,034,70419,978,209,34317,719,088,63318,798,651,532KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)8.098.388.797.958.85%

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
47.72021cons.48.72022cons.51.02023cons.41.52024cons.28.02025cons.
ROE (%)net income ÷ year-end total equity × 100
12.12021cons.12.62022cons.17.62023cons.14.52024cons.9.52025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
8.12021cons.8.42022cons.8.82023cons.7.92024cons.8.82025cons.

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
39,850
80%
37,752.17 ~ 42,164.48
90%
36,981.65 ~ 43,541.30
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. 2026-10-01
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  2. 2026-09-29
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  3. 2026-09-28
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  4. 2026-09-23
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  5. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  6. 2026-07-31
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  7. 2026-07-29
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  8. 2026-07-10
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  9. 2026-07-08
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  10. 2026-07-03
    Filing title as filed현금ㆍ현물배당결정 (중간배당) original ↗
    Source: dart_disclosure
  11. 2026-06-29
    Filing title as filed불성실공시법인지정 (공시번복 1건, 공시변경 1건) original ↗
    Source: dart_disclosure
  12. 2026-06-17
    Filing title as filed불성실공시법인지정예고 (공시번복 1건, 공시변경 1건) original ↗
    Source: dart_disclosure
  13. 2026-06-12
    Filing title as filed중간(분기)배당을위한주주명부폐쇄(기준일)결정 original ↗
    Source: dart_disclosure
  14. 2026-05-29
    Filing title as filed단일판매ㆍ공급계약해지(자율공시) original ↗
    Source: dart_disclosure
  15. 2026-05-29
    Filing title as filed단일판매ㆍ공급계약해지 original ↗
    Source: dart_disclosure
  16. 2026-05-27
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  17. 2026-05-21
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  18. 2026-05-13
    Filing title as filed분기보고서 (2026.03) original ↗
    Source: dart_disclosure
  19. 2026-04-30
    Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  20. 2026-04-28
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 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?