코스메카코리아
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 | 396,465,785,819 | 399,399,237,901 | 470,719,111,291 | 524,328,644,684 | 640,929,072,776 | KRW |
| 영업이익 | 20,101,690,521 | 10,367,437,149 | 49,154,075,509 | 60,362,466,466 | 83,536,907,225 | KRW |
| 당기순이익 | 8,904,077,196 | 2,656,041,834 | 22,319,254,225 | 42,800,069,456 | 45,439,905,660 | KRW |
| 자본총계 | 142,249,662,048 | 146,654,088,079 | 169,533,203,527 | 218,410,742,838 | 252,723,282,040 | KRW |
| 부채총계 | 195,231,551,895 | 185,732,073,734 | 190,455,845,488 | 210,310,233,758 | 295,589,465,107 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 137.25 | 126.65 | 112.34 | 96.29 | 116.96 | % |
| 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
- 104,100
- 80%
- 96,759.20 ~ 114,045.19
- 90%
- 94,335.44 ~ 118,245.93
- 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 filed주주명부폐쇄기간또는기준일설정 original ↗Source: dart_disclosure
- 2026-10-13Filing title as filed주주총회소집결의 (임시주주총회) original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-10-06Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-28Filing title as filed[첨부정정]주요사항보고서(회사합병결정) original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed[기재정정]주요사항보고서(회사합병결정) original ↗Source: dart_disclosure
- 2026-09-16Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-09-11Filing title as filed주요사항보고서(회사합병결정) original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed신규시설투자등 original ↗Source: dart_disclosure
- 2026-09-02Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-09-01Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-11Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-10Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗Source: dart_disclosure
- 2026-08-04Filing title as filed주식등의대량보유상황보고서(약식) original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed결산실적공시예고 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…