심텍
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 | 1,365,832,876,122 | 1,697,452,348,000 | 1,041,895,724,977 | 1,231,421,381,070 | 1,410,559,919,451 | KRW |
| 영업이익 | 174,319,010,782 | 352,354,248,115 | -88,124,119,458 | -46,969,220,820 | 11,868,602,919 | KRW |
| 당기순이익 | 117,185,182,302 | 245,820,150,142 | -114,860,094,595 | -30,343,428,477 | -164,167,233,737 | KRW |
| 자본총계 | 379,284,803,951 | 610,510,695,169 | 468,674,334,582 | 447,239,736,951 | 575,653,321,791 | KRW |
| 부채총계 | 476,157,712,891 | 653,731,684,232 | 705,622,729,689 | 994,803,895,879 | 1,043,963,591,400 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 125.54 | 107.08 | 150.56 | 222.43 | 181.35 | % |
| 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
- 150,500
- 80%
- 136,604.21 ~ 166,741.16
- 90%
- 132,627.17 ~ 176,091.19
- 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.
- 2026-10-13Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed전환청구권행사 original ↗Source: dart_disclosure
- 2026-10-07Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-10-01Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-09-04Filing title as filed전환청구권행사 original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-25Filing title as filed신규시설투자등 original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed전환청구권행사 original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed연결재무제표기준영업실적등에대한전망(공정공시) original ↗Source: dart_disclosure
- 2026-08-05Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-07-08Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-07-07Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-07-01Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-06-25Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-06-25Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-06-25Filing title as filed자기주식취득결과보고서 original ↗Source: dart_disclosure
- 2026-06-25Filing 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…