와이씨
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 | 311,270,371,895 | 285,267,759,686 | 255,182,306,180 | 211,241,210,832 | 272,629,978,227 | KRW |
| 영업이익 | 54,621,634,142 | 36,409,046,432 | 8,571,578,913 | 10,599,506,307 | 16,989,848,287 | KRW |
| 당기순이익 | 44,967,239,866 | 26,129,808,283 | 13,528,732,171 | 11,029,021,435 | 19,288,449,161 | KRW |
| 자본총계 | 280,333,640,355 | 293,829,997,283 | 309,091,534,584 | 325,417,559,640 | 367,974,785,326 | KRW |
| 부채총계 | 121,023,618,555 | 164,468,338,499 | 114,468,752,526 | 158,643,144,911 | 130,992,662,031 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 43.17 | 55.97 | 37.03 | 48.75 | 35.60 | % |
| 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
- 17,200
- 80%
- 15,752.28 ~ 19,183.13
- 90%
- 15,346.79 ~ 19,921.60
- 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.
- 2026-09-29Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-09-08Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-27Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-06-29Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-06-29Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-06-01Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-04-13Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed대표이사변경 original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-18Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-16Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-11Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-03-04Filing title as filed단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-02-27Filing title as filed주주총회소집결의 original ↗Source: dart_disclosure
- 2026-02-24Filing title as filed매출액또는손익구조30%(대규모법인은15%)이상변동 original ↗Source: dart_disclosure
- 2025-12-19Filing title as filed단일판매ㆍ공급계약체결 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…