파마리서치
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 | 154,082,897,894 | 194,758,643,934 | 261,010,910,564 | 350,115,068,641 | 536,289,118,812 | KRW |
| 영업이익 | 52,488,896,037 | 65,916,151,831 | 92,257,786,628 | 126,050,757,121 | 214,395,758,571 | KRW |
| 당기순이익 | 46,688,655,710 | 40,576,699,245 | 76,551,213,753 | 92,043,313,166 | 165,120,956,459 | KRW |
| 자본총계 | 305,442,147,074 | 343,503,054,213 | 433,103,640,213 | 539,402,310,122 | 689,331,204,119 | KRW |
| 부채총계 | 99,288,024,088 | 106,399,144,494 | 73,086,592,473 | 286,260,118,189 | 320,010,430,799 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 32.51 | 30.97 | 16.88 | 53.07 | 46.42 | % |
| 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
- 273,000
- 80%
- 259,302.80 ~ 290,509.36
- 90%
- 252,708.46 ~ 296,534.09
- 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.
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-06Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-07-14Filing title as filed결산실적공시예고 original ↗Source: dart_disclosure
- 2026-06-26Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-06-12Filing title as filed지속가능경영보고서등관련사항(자율공시) original ↗Source: dart_disclosure
- 2026-06-09Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-05-08Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-05-06Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-04-27Filing title as filed결산실적공시예고 original ↗Source: dart_disclosure
- 2026-04-09Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-03-30Filing title as filed기업가치제고계획(자율공시) original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-03-19Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-19Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-12Filing title as filed주주총회집중일개최사유신고 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…