본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 218410 · as of 2026-10-13

RFHIC

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 101.6bnKRW 108.0bnKRW 111.4bnKRW 114.9bnKRW 185.8bnKRW
Operating incomeKRW 4.4bnKRW 803.0mnKRW 303.0mnKRW 1.5bnKRW 30.9bnKRW
Net incomeKRW 6.0bnKRW 2.8bnKRW 17.4bnKRW 25.7bnKRW 28.7bnKRW
Total equityKRW 280.3bnKRW 271.7bnKRW 287.6bnKRW 308.9bnKRW 339.1bnKRW
Total liabilitiesKRW 138.6bnKRW 165.5bnKRW 181.1bnKRW 125.0bnKRW 149.7bnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house49.4560.9162.9940.4644.15%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue101,561,301,412108,032,898,603111,432,998,779114,875,963,020185,803,786,324KRW
Operating income4,363,911,122802,971,835303,024,2791,529,788,26530,889,493,523KRW
Net income6,028,945,3842,785,293,68317,437,207,46725,659,652,07528,656,794,178KRW
Total equity280,270,828,434271,675,750,094287,553,279,009308,937,706,896339,119,824,852KRW
Total liabilities138,601,673,919165,491,087,870181,123,793,582124,988,407,222149,724,811,185KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)49.4560.9162.9940.4644.15%

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
4.32021cons.0.72022cons.0.32023cons.1.32024cons.16.62025cons.
ROE (%)net income ÷ year-end total equity × 100
2.22021cons.1.02022cons.6.12023cons.8.32024cons.8.52025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
49.52021cons.60.92022cons.63.02023cons.40.52024cons.44.22025cons.

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
53,700
80%
50,085.66 ~ 58,088.10
90%
49,176.48 ~ 60,274.57
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. 2026-09-29
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  2. 2026-09-28
    Filing title as filed주식등의대량보유상황보고서(일반) original ↗
    Source: dart_disclosure
  3. 2026-09-08
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  4. 2026-08-18
    Filing title as filed자기주식처분결과보고서 original ↗
    Source: dart_disclosure
  5. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  6. 2026-08-11
    Filing title as filed임시주주총회결과 original ↗
    Source: dart_disclosure
  7. 2026-08-11
    Filing title as filed주요사항보고서(자기주식처분결정) original ↗
    Source: dart_disclosure
  8. 2026-07-27
    Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  9. 2026-07-27
    Filing title as filed주주총회소집공고 original ↗
    Source: dart_disclosure
  10. 2026-07-21
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  11. 2026-07-02
    Filing title as filed주주총회소집결의 (임시주주총회) original ↗
    Source: dart_disclosure
  12. 2026-07-02
    Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗
    Source: dart_disclosure
  13. 2026-07-01
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  14. 2026-06-19
    Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  15. 2026-06-04
    Filing title as filed단일판매ㆍ공급계약체결 original ↗
    Source: dart_disclosure
  16. 2026-05-15
    Filing title as filed분기보고서 (2026.03) original ↗
    Source: dart_disclosure
  17. 2026-04-27
    Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  18. 2026-04-06
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  19. 2026-04-01
    Filing title as filed주식등의대량보유상황보고서(약식) original ↗
    Source: dart_disclosure
  20. 2026-03-31
    Filing title as filed[기재정정]사업보고서 (2025.12) 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?